CashFlowRE
Sign in Sign up
7227 Foxvista Ln
D- Composite 36.44
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +8.1/30.0
  • ARV discount +7.7/15.0
  • Appreciation +4.6/10.0
  • 1% rule +3.6/10.0
  • Livability +3.3/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • Schools +1.5/10.0

$274,900

7227 Foxvista Ln · Spring, TX 77338
4 bd · 2.5 ba · 2,700 sqft · SingleFamily public records · 409 Days on market
Built 2006 5,580 sqft lot $102/sqft · at area comps Est $276k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautifully maintained 5-bedroom residence sits proudly on a desirable corner lot, offering both space and privacy. With an open-concept layout, generous living areas, and ample natural light, this home is perfect for both everyday living and entertaining guests. Step outside to your own private retreat featuring an above-ground pool—ideal for cooling off during hot Texas summers. The oversized lot provides plenty of room for outdoor fun, gardening, or relaxing under the sun. Whether you're a or simply looking for more space, this property checks all the boxes. Conveniently located near shopping, dining, and major highways, this is Humble living at its best!

Key facts

  • Private retreat
  • Above-ground pool
  • Oversized lot

Tags

CORNER LOTOPEN-CONCEPT LAYOUTABOVE-GROUND POOLOVERSIZED LOTPRIVATE RETREAT

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $-274 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $227k (17.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $236k (14.2% below list).
  • Recommended offer: $227k (17.6% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 66/100 on livability (#635 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: schools C-, crime D, amenities F.
  • Aldine ISD (suburban): math 16% / reading 21% proficiency, ranked #790 of 826 in TX (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.2%/yr); 311 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-0.8%/yr); year-one equity from $2k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 409 days — a 12% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 14y ago; this cycle's ask has dropped $15k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $226,520 (17.6% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 409 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.86%
Cap rate
5.10%
Cash-on-cash
-4.27%
DSCR
0.81
GRM
9.7

CMA / ARV

ARV (median comp)
$276,109
List price
$274,900
Delta
-0.44%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
20838 Foxwood Garden Dr 0.12mi 5/2.5 (+1) 2,700 (0%) 1mo $250,000 $93 88
20938 Fox Trot Ct 0.08mi 4/2.5 2,724 (+1%) 9mo $220,000 $81 88
7210 Fox Hall Ln 0.24mi 4/3.0 2,695 (-0%) 6mo $239,900 $89 82
20919 Foxwood Glen Ln 0.12mi 5/3.0 (+1) 2,695 (-0%) 10mo $299,000 $111 79
7242 Fox Hall Ln 0.23mi 4/2.5 2,433 (-10%) 8mo $240,000 $99 66
20430 Percheron Trl 0.75mi 4/2.5 2,680 (-1%) 1mo $299,999 $112 63
21310 Fox Burrow Trl 0.26mi 4/2.5 2,426 (-10%) 9mo $275,000 $113 63
7610 Retama Terrace Ln 0.68mi 4/2.5 2,594 (-4%) 2mo $269,500 $104 60
6843 Oaken Gate Way 0.39mi 4/2.5 2,442 (-10%) 8mo $288,999 $118 59
7247 Foxshadows Ln 0.36mi 4/2.5 2,391 (-11%) 8mo $285,000 $119 57
20818 Teton Mil Dr 0.65mi 4/2.5 2,550 (-6%) 10mo $279,779 $110 52
7519 Morgan Ranch Trl 0.73mi 4/2.5 2,344 (-13%) 8mo $279,500 $119 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-0.77% appreciation · 2.17% rent growth · sell at horizon

5-year hold
IRR
-11.1%
Equity multiple
0.52×
Total profit
$-37,110
Equity at exit
$69,341
10-year hold
IRR
-5.1%
Equity multiple
0.52×
Total profit
$-36,609
Equity at exit
$75,386

Cash invested: $76,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 77338

Home prices YoY
-0.3%
Rents YoY
2.2%
Active inventory
311
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,360 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$582 /mo · $6,982/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$496
Net cashflow
$-274

Break-even live

Break-even rent $2,706
Max offer price $226,520
Occupancy floor

Sensitivity live

Price -10% $-118 -5% $-196 +0% $-274 +5% $-352 +10% $-429
Rent -10% $-460 -5% $-367 +0% $-274 +5% $-181 +10% $-87
Rate -1.0pp $-135 -0.5pp $-204 base $-274 +0.5pp $-345 +1.0pp $-418

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$68,725
Closing costs
$8,247
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20911 Foxwood Glen Ln Humble, TX 5.0 2.5 2690 $2,475 $0.92 44d 1 0.11mi
20735 Fox Cliff Ln Humble, TX 4.0 3.0 2404 $2,175 $0.90 44d 1 0.27mi
6707 Level Pond Ln Humble, TX 4.0 2.5 2927 $2,316 $0.79 23d 1 0.52mi
21235 Grand Field Ct Humble, TX 4.0 3.0 1750 $1,800 $1.03 44d 1 0.54mi
7318 Foxway Ln Humble, TX 3.0 2.0 1750 $1,759 $1.01 25d 1 1.02mi
19931 Arrowsmith Dr Humble, TX 3.0 2.5 2264 $1,831 $0.81 25d 1 1.09mi
8419 Opalwood Ln Unit Main Humble, TX 3.0 2.0 2084 $2,482 $1.19 19d 1 1.26mi

Listing history 32 events

  1. 2026-06-21
    days on market $274,900 Active 409 DOM
  2. 2026-06-18
    days on market $274,900 Active 406 DOM
  3. 2026-06-17
    days on market $274,900 Active 405 DOM
  4. 2026-06-16
    days on market $274,900 Active 404 DOM
  5. 2026-06-16
    price $274,900 Active 403 DOM
  6. 2026-06-15
    days on market $279,900 Active 403 DOM
  7. 2026-06-13
    days on market $279,900 Active 401 DOM
  8. 2026-06-13
    days on market $279,900 Active 400 DOM
  9. 2026-06-09
    days on market $279,900 Active 397 DOM
  10. 2026-06-08
    days on market $279,900 Active 396 DOM
  11. 2026-06-07
    days on market $279,900 Active 395 DOM
  12. 2026-06-04
    days on market $279,900 Active 392 DOM
  13. 2026-06-03
    days on market $279,900 Active 391 DOM
  14. 2026-06-02
    days on market $279,900 Active 390 DOM
  15. 2026-06-01
    days on market $279,900 Active 389 DOM
  16. 2026-05-31
    days on market $279,900 Active 388 DOM
  17. 2026-05-20
    price $279,900 677-char remark
    Show marketing remark (677 chars)

    This beautifully maintained 5-bedroom residence sits proudly on a desirable corner lot, offering both space and privacy. With an open-concept layout, generous living areas, and ample natural light, this home is perfect for both everyday living and entertaining guests. Step outside to your own private retreat featuring an above-ground pool—ideal for cooling off during hot Texas summers. The oversized lot provides plenty of room for outdoor fun, gardening, or relaxing under the sun. Whether you're a or simply looking for more space, this property checks all the boxes. Conveniently located near shopping, dining, and major highways, this is Humble living at its best!

  18. 2026-05-08
    status Active 677-char remark
    Show marketing remark (677 chars)

    This beautifully maintained 5-bedroom residence sits proudly on a desirable corner lot, offering both space and privacy. With an open-concept layout, generous living areas, and ample natural light, this home is perfect for both everyday living and entertaining guests. Step outside to your own private retreat featuring an above-ground pool—ideal for cooling off during hot Texas summers. The oversized lot provides plenty of room for outdoor fun, gardening, or relaxing under the sun. Whether you're a or simply looking for more space, this property checks all the boxes. Conveniently located near shopping, dining, and major highways, this is Humble living at its best!

  19. 2026-05-07
    historical 677-char remark
    Show marketing remark (677 chars)

    This beautifully maintained 5-bedroom residence sits proudly on a desirable corner lot, offering both space and privacy. With an open-concept layout, generous living areas, and ample natural light, this home is perfect for both everyday living and entertaining guests. Step outside to your own private retreat featuring an above-ground pool—ideal for cooling off during hot Texas summers. The oversized lot provides plenty of room for outdoor fun, gardening, or relaxing under the sun. Whether you're a or simply looking for more space, this property checks all the boxes. Conveniently located near shopping, dining, and major highways, this is Humble living at its best!

  20. 2025-08-15
    price $284,900 677-char remark
    Show marketing remark (677 chars)

    This beautifully maintained 5-bedroom residence sits proudly on a desirable corner lot, offering both space and privacy. With an open-concept layout, generous living areas, and ample natural light, this home is perfect for both everyday living and entertaining guests. Step outside to your own private retreat featuring an above-ground pool—ideal for cooling off during hot Texas summers. The oversized lot provides plenty of room for outdoor fun, gardening, or relaxing under the sun. Whether you're a or simply looking for more space, this property checks all the boxes. Conveniently located near shopping, dining, and major highways, this is Humble living at its best!

  21. 2025-05-07
    listed $289,900 Active 677-char remark
    Show marketing remark (677 chars)

    This beautifully maintained 5-bedroom residence sits proudly on a desirable corner lot, offering both space and privacy. With an open-concept layout, generous living areas, and ample natural light, this home is perfect for both everyday living and entertaining guests. Step outside to your own private retreat featuring an above-ground pool—ideal for cooling off during hot Texas summers. The oversized lot provides plenty of room for outdoor fun, gardening, or relaxing under the sun. Whether you're a or simply looking for more space, this property checks all the boxes. Conveniently located near shopping, dining, and major highways, this is Humble living at its best!

  22. 2021-07-19
    soldstatus
  23. 2021-07-15
    soldstatus Sold 318-char remark
    Show marketing remark (318 chars)

    Plenty of room for the family here & it sits on a corner lot. 5 bedrooms 2.5 baths. Kitchen is open to Livingroom. This home has a separate dining room and a breakfast room. Large game room upstairs. Updated fireplace in Livingroom. Only minuets from Deerbrook mall along with plenty of restaurants and shopping.

  24. 2021-06-09
    status Pending 318-char remark
    Show marketing remark (318 chars)

    Plenty of room for the family here & it sits on a corner lot. 5 bedrooms 2.5 baths. Kitchen is open to Livingroom. This home has a separate dining room and a breakfast room. Large game room upstairs. Updated fireplace in Livingroom. Only minuets from Deerbrook mall along with plenty of restaurants and shopping.

  25. 2021-06-03
    status Option Pending 318-char remark
    Show marketing remark (318 chars)

    Plenty of room for the family here & it sits on a corner lot. 5 bedrooms 2.5 baths. Kitchen is open to Livingroom. This home has a separate dining room and a breakfast room. Large game room upstairs. Updated fireplace in Livingroom. Only minuets from Deerbrook mall along with plenty of restaurants and shopping.

  26. 2021-05-26
    status Active 318-char remark
    Show marketing remark (318 chars)

    Plenty of room for the family here & it sits on a corner lot. 5 bedrooms 2.5 baths. Kitchen is open to Livingroom. This home has a separate dining room and a breakfast room. Large game room upstairs. Updated fireplace in Livingroom. Only minuets from Deerbrook mall along with plenty of restaurants and shopping.

  27. 2021-05-18
    status Option Pending 318-char remark
    Show marketing remark (318 chars)

    Plenty of room for the family here & it sits on a corner lot. 5 bedrooms 2.5 baths. Kitchen is open to Livingroom. This home has a separate dining room and a breakfast room. Large game room upstairs. Updated fireplace in Livingroom. Only minuets from Deerbrook mall along with plenty of restaurants and shopping.

  28. 2021-05-14
    listed $244,900 Active 318-char remark
    Show marketing remark (318 chars)

    Plenty of room for the family here & it sits on a corner lot. 5 bedrooms 2.5 baths. Kitchen is open to Livingroom. This home has a separate dining room and a breakfast room. Large game room upstairs. Updated fireplace in Livingroom. Only minuets from Deerbrook mall along with plenty of restaurants and shopping.

  29. 2017-03-07
    historical
  30. 2017-03-01
    listed $174,999 Active
  31. 2013-02-13
    historical
  32. 2012-08-31
    listed $134,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$6,982 · $582/mo
Projected year-2 tax
$6,982 · $582/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 26 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$28,315
− Mortgage interest
−$15,399
− Property taxes
−$6,982
− Insurance
−$1,374
− Repairs & maintenance
−$2,265
− Management
−$2,265
− Depreciation
−$7,997
Taxable loss
−$7,967
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,912
After-tax cash flow
$-1,374/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Aldine ISD
NCES district ID
4807710
Math proficiency
16% ▼ -23.00%
Reading proficiency
21% ▼ -11.00%
Median HH income
$37,081
Composite
15.42/100
National rank
#9317
State rank
#790 of 826 in TX

Livability — Spring

Score
66/100
State rank
#635
US rank
#12101

Category grades

Amenities F Commute F Cost of living A+ Crime D Employment B Housing A+ Health & safety F User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Harris County · 4,702,590 people
City population
430,529
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
48,031
Household income
$64,755
Rent vs Own
52.5% rent · 47.5% own
Severe rent burden
2620.0

Population outlook (Harris County) Hauer SSP2

Today (2025)
5,571,493 people
By 2030
6,089,821 · +9.3%
By 2040
7,142,806 · +28.2%
By 2050
8,185,864 · +46.9%
By 2075
10,574,329 · +89.8%
By 2100
12,109,958 · +117.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
Hispanic / Latino 41% Black 34% Two or more races 18% White 16% Asian 3%
Hispanic origin (detail)
Mexican 29% Puerto Rican 1%
Common ancestry
Lithuanian 4% Armenian 1% Serbian 1%
Foreign-born
17% · Canada, Jamaica
Languages at home
60% English-only · Spanish 35% Arabic 1% Other Indo-European 1%

Political lean MEDSL · Harris

2024 margin
Lean D (+5.5) · D 52.0% · R 46.4% · Other 1.6%
2008→2024 swing
+3.9pp toward D · 2008: 1.6pp · 2024: 5.5pp
All cycles
2024: D+5.5 2020: D+13.3 2016: D+12.4 2012: D+0.1 2008: D+1.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.77%
Current HPI
245.7087
Rent YoY
▲ 2.17%
Metro
Houston-The Woodlands-Sugar Land, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+107.5% since first listed
16 events — show timeline
  • 2026-05-20 Price Changed $279,900 HARMLS
  • 2026-05-08 Relisted HARMLS
  • 2026-05-07 Listing Removed HARMLS
  • 2025-08-15 Price Changed $284,900 HARMLS
  • 2025-05-07 Listed $289,900 HARMLS
  • 2021-07-19 Sold (Public Records) Public Records
  • 2021-07-15 Sold (MLS) HARMLS
  • 2021-06-09 Pending HARMLS
  • 2021-06-03 Pending HARMLS
  • 2021-05-26 Relisted HARMLS
  • 2021-05-18 Pending HARMLS
  • 2021-05-14 Listed $244,900 HARMLS
  • 2017-03-07 Listing Removed HARMLS
  • 2017-03-01 Listed $174,999 HARMLS
  • 2013-02-13 Listing Removed HARMLS
  • 2012-08-31 Listed $134,900 HARMLS

Property tax history

+7.4%/yr

Latest (2025): $6,982 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…