CashFlowRE
Sign in Sign up
6107 Ginevra Summers Dr
D Composite 41.52
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 +10.8/30.0
  • ARV discount +8.4/15.0
  • Schools +5.7/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • 1% rule +3.4/10.0
  • DSCR +3.1/10.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$352,990

6107 Ginevra Summers Dr · Katy, TX 77493
4 bd · 3.0 ba · 2,683 sqft · SingleFamily public records · 77 Days on market
Built 2024 Good condition 6,242 sqft lot $132/sqft · at area comps Est $360k · at est. $142/mo HOA · 5% of rent

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

Listing remarks MLS

STEP INTO THIS EXQUISITE 2 STORY 4 BEDROOM! Two Bedrooms Down!! Fantastic Floorplan with Designer Finishes! Open Concept Interior Layout with Large Dining Area Open to Supersized Family Room & Delightful Island Kitchen! Privately Located Primary Suite Offers Lovely Bath with Huge Walk-In Closet! Generously Sized Secondary Bedrooms! Useful Game Room Upstairs! Oversized Utility Room! Beautiful and Modern Kitchen Cabinetry, Quartz Counters, Stainless Steel Appliances Including Gas Range/Stove, Smart Home System, Full Sprinklers, Front & Back Sod, Full Front Landscaping, Covered Back Patio, Tankless Water Heater, LED Lighting, PLUS MORE! Sunterra Features Amenities Galore!

Key facts

  • Huge walk-in closet
  • Game room upstairs
  • 6,242 sq ft lot

Tags

OPEN CONCEPT INTERIOR LAYOUTDELIGHTFUL ISLAND KITCHENHUGE WALK-IN CLOSETGAME ROOM UPSTAIRSOVERSIZED UTILITY ROOMMODERN KITCHEN CABINETRY

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/3.0-bath single-family listed at $353k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-159 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $325k (7.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $296k (16.1% below list).
  • Recommended offer: $296k (16.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.8% vs local median 3.0% in Katy — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 76/100 on livability (#111 in TX, #3,613 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, cost of living A+, housing A+; Watch: crime C-, amenities D, commute F.
  • Katy ISD (suburban): math 61% / reading 63% proficiency, ranked #29 of 826 in TX (top 4%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Robert King El (math 41% / reading 44%, grade F, #1,313 of 4,322 statewide, top 31%, 981 students, 68% FRL); Katy J H (math 52% / reading 51%, grade C, #318 of 1,662 statewide, top 20%, 1,094 students, 53% FRL); Katy H S (math 62% / reading 74%, grade B, #150 of 1,632 statewide, top 10%, 3,330 students, 38% FRL) — zoned schools average 53% FRL vs 27% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.8%/yr); 2729 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $11k 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 77 days — a 6% lower offer ($332k) is reasonable based on typical stale-listing flexibility.
Recommended offer $295,983 (16.1% 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 77 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.84%
Cap rate
5.75%
Cash-on-cash
-1.93%
DSCR
0.91
GRM
9.9

CMA / ARV

ARV (median comp)
$360,091
List price
$352,990
Delta
-1.97%
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
5819 Westwood Shore Dr 0.47mi 4/3.5 2,734 (+2%) 1mo $449,900 $165 72
5614 Sandcastle Ridge Dr 0.42mi 4/3.5 2,782 (+4%) 0mo $499,236 $179 72
27303 Leeward Jetty Dr 0.19mi 4/3.0 2,340 (-13%) 0mo $357,330 $153 70
27030 Turtle Vista Dr 0.25mi 4/3.5 2,400 (-10%) 1mo $407,990 $170 68
27018 Turtle Vista Dr 0.26mi 4/3.5 2,400 (-10%) 0mo $411,990 $172 68
6334 Breakaway Grove Dr 0.45mi 3/2.5 (-1) 2,539 (-5%) 1mo $400,990 $158 62
6415 Periwinkle Blossom Ln 0.46mi 3/2.5 (-1) 2,539 (-5%) 1mo $378,990 $149 62
27534 Crystalline Sage Dr 0.30mi 4/3.0 2,294 (-14%) 1mo $349,990 $153 61
6410 Breakaway Grove Dr 0.47mi 4/3.0 2,410 (-10%) 1mo $398,990 $166 61
5627 Pearl Vista Dr 0.48mi 4/3.5 2,449 (-9%) 1mo $419,115 $171 61
6018 Bella Breeze Dr 0.41mi 4/3.0 2,294 (-14%) 0mo $349,990 $153 56
27723 Oasis Ridge Dr 0.43mi 4/3.0 2,294 (-14%) 1mo $375,990 $164 55

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

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-23.0%
Equity multiple
0.23×
Total profit
$-75,893
Equity at exit
$52,632
10-year hold
IRR
-28.3%
Equity multiple
-0.14×
Total profit
$-112,288
Equity at exit
$30,520

Cash invested: $98,837 (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 77493

Rents YoY
-0.8%
Active inventory
2729
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$2,960 high interval (Pro) →
Mortgage (P&I)
$1,851
Tax from tax record
$357 /mo · $4,280/yr
Insurance
$147
HOA
$142
Vacancy / Maint / Mgmt
$622
Net cashflow
$-159

Break-even live

Break-even rent $3,161
Max offer price $324,978
Occupancy floor

Sensitivity live

Price -10% $41 -5% $-59 +0% $-159 +5% $-258 +10% $-358
Rent -10% $-392 -5% $-275 +0% $-159 +5% $-42 +10% $75
Rate -1.0pp $19 -0.5pp $-69 base $-159 +0.5pp $-250 +1.0pp $-343

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
$88,248
Closing costs
$10,590
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
27507 Hudson Sands Ln Katy, TX 4.0 3.0 2294 $3,000 $1.31 18d 1 0.25mi
6414 Orchid Beach Dr Katy, TX 5.0 4.0 2490 $3,000 $1.20 14d 1 0.30mi
5819 Bright Keel Dr Katy, TX 4.0 3.0 2598 $2,400 $0.92 45d 1 0.36mi
27327 Blue Pool Dr Katy, TX 4.0 3.0 2100 $2,600 $1.24 45d 1 0.39mi
6427 Seafoam Lake Dr Katy, TX 4.0 4.0 2479 $3,000 $1.21 0d 1 0.44mi
5631 Pearl Vista Dr Katy, TX 4.0 3.0 2039 $3,000 $1.47 22d 1 0.49mi
3020 Nori Shores Dr Katy, TX 5.0 2.5 2408 $3,995 $1.66 26d 1 0.58mi
3076 Dylan Skyland Dr Katy, TX 4.0 2.5 2240 $3,395 $1.52 26d 1 0.64mi
3084 Fantasy Terrace Dr Katy, TX 4.0 2.0 2085 $2,325 $1.12 14d 1 0.69mi
3072 Fantasy Terrace Dr Katy, TX 4.0 2.0 2279 $2,550 $1.12 24d 1 0.71mi
27064 Beach Ball Dr Katy, TX 3.0–4.0 2.5–3.5 1705 $2,957 $1.73 0d 25 0.73mi
3104 Nori Shores Dr Katy, TX 5.0 2.5 1947 $3,695 $1.90 5d 1 0.75mi
3053 Fantasy Terrace Dr Katy, TX 4.0 2.0 2085 $2,440 $1.17 17d 1 0.76mi
4633 Peony Green Dr Katy, TX 5.0 3.0 2680 $3,995 $1.49 26d 1 0.90mi
26642 Prairie Smoke Ln Katy, TX 3.0 2.0 1949 $2,300 $1.18 45d 1 1.00mi
3041 Colusa Ridge Dr Katy, TX 4.0 2.5 2263 $2,500 $1.10 14d 1 1.06mi
3020 Wild Dunes Dr Katy, TX 4.0 2.0 1776 $2,355 $1.33 14d 1 1.07mi
3112 Wild Dunes Dr Katy, TX 4.0 2.0 1776 $2,330 $1.31 26d 1 1.12mi
3124 Wild Dunes Dr Katy, TX 4.0 2.0 1776 $2,330 $1.31 26d 1 1.13mi
3136 Wild Dunes Dr Katy, TX 4.0 2.0 1776 $2,355 $1.33 14d 1 1.14mi
1495 Twilight Green Dr Katy, TX 3.0 2.5 2000 $2,400 $1.20 45d 1 1.28mi
7402 Clover Chase Dr Katy, TX 4.0 3.0 1840 $2,400 $1.30 45d 1 1.36mi
5835 Big Bluestem Ln Katy, TX 5.0 3.0 2890 $2,406 $0.83 45d 1 1.37mi
3004 Fall Gold Ln Katy, TX 5.0 3.0 2156 $2,599 $1.21 0d 1 1.40mi
3004 Fall Gold Ln Katy, TX 5.0 3.0 2156 $3,850 $1.79 45d 1 1.40mi

HOA detail

Monthly dues
$142 · $1,704/yr
Likely covers
watergaslandscaping

Listing history 15 events

  1. 2026-06-21
    days on market $352,990 Active 77 DOM
  2. 2026-06-18
    days on market $352,990 Active 74 DOM
  3. 2026-06-17
    days on market $352,990 Active 73 DOM
  4. 2026-06-16
    days on market $352,990 Active 72 DOM
  5. 2026-06-15
    days on market $352,990 Active 71 DOM
  6. 2026-06-13
    days on market $352,990 Active 69 DOM
  7. 2026-06-09
    days on market $352,990 Active 65 DOM
  8. 2026-06-08
    days on market $352,990 Active 64 DOM
  9. 2026-06-07
    days on market $352,990 Active 63 DOM
  10. 2026-06-04
    days on market $352,990 Active 60 DOM
  11. 2026-06-03
    days on market $352,990 Active 59 DOM
  12. 2026-06-02
    days on market $352,990 Active 58 DOM
  13. 2026-06-01
    days on market $352,990 Active 57 DOM
  14. 2026-05-31
    days on market $352,990 Active 56 DOM
  15. 2026-04-05
    listed $352,990 Active 685-char remark
    Show marketing remark (685 chars)

    STEP INTO THIS EXQUISITE 2 STORY 4 BEDROOM! Two Bedrooms Down!! Fantastic Floorplan with Designer Finishes! Open Concept Interior Layout with Large Dining Area Open to Supersized Family Room & Delightful Island Kitchen! Privately Located Primary Suite Offers Lovely Bath with Huge Walk-In Closet! Generously Sized Secondary Bedrooms! Useful Game Room Upstairs! Oversized Utility Room! Beautiful and Modern Kitchen Cabinetry, Quartz Counters, Stainless Steel Appliances Including Gas Range/Stove, Smart Home System, Full Sprinklers, Front & Back Sod, Full Front Landscaping, Covered Back Patio, Tankless Water Heater, LED Lighting, PLUS MORE! Sunterra Features Amenities Galore!

ⓘ 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
$4,280 · $357/mo
Projected year-2 tax
$6,460 · $538/mo
Expected delta
+$2,180/yr (+$182/mo · 50.9%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$35,518
− Mortgage interest
−$19,773
− Property taxes
−$4,280
− Insurance
−$1,765
− Repairs & maintenance
−$2,841
− Management
−$2,841
− HOA
−$1,704
− Depreciation
−$10,269
Taxable loss
−$7,955
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,909
After-tax cash flow
$6/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This home is in excellent condition with modern finishes and a good curb appeal. It is move-in ready and would benefit from some landscaping and a smart home system to further enhance its value.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Both smart home system — increases home's modern appeal and convenience

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and adds value
  • Both smart home system — increases home's modern appeal and convenience

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Katy ISD
NCES district ID
4825170
Math proficiency
61% ▼ -7.00%
Reading proficiency
63% ▼ -3.00%
Median HH income
$90,312
Composite
56.59/100
National rank
#1146
State rank
#29 of 826 in TX

Livability — Katy

Score
76/100
State rank
#111
US rank
#3613

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Harris County · 4,702,590 people
City population
413,575
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
71,484
Household income
$118,464
Rent vs Own
20.4% rent · 79.6% own
Severe rent burden
913.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 36% Hispanic / Latino 33% Two or more races 16% Black 15% Asian 12%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Lithuanian 2% Slovak 1% Italian 1%
Foreign-born
21% · Canada, Vietnam, Jamaica
Languages at home
64% English-only · Spanish 22% Vietnamese 5% French/Haitian/Cajun 4%

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
▼ -140.65%
Current HPI
233.1683
Rent YoY
▼ -0.80%
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

1 event — show timeline
  • 2026-04-05 Listed $352,990 HARMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…