CashFlowRE
Sign in Sign up
7307 Ironwood Ln
D Composite 40.03
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 +13.4/30.0
  • ARV discount +6.8/15.0
  • DSCR +4.0/10.0
  • 1% rule +3.8/10.0
  • Livability +3.5/5.0
  • Schools +3.2/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

7307 Ironwood Ln · Baytown, TX 77521
3 bd · 2.0 ba · 1,665 sqft · SingleFamily public records · 71 Days on market
Built 1979 9,718 sqft lot $144/sqft · at area comps Est $236k · at est. $9/mo HOA ↓ 4% since listing

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

Listing remarks MLS

Ideally located in a quiet neighborhood with easy access to both I-10 and Grand Parkway (99), this property offers the peace of suburban living while keeping shopping, dining, and commuting just minutes away. The recently updated exterior sets the stage for what awaits inside. Step into a warm and inviting interior featuring beautiful hardwood floors, high ceilings, and an abundance of windows that fill the home with natural light. The living area is highlighted by a charming fireplace while the kitchen offers granite countertops, updated stainless steel appliances. The home also features large walk-in closets while one bathroom has been tastefully updated with a modern walk-in shower, while the other offers classic elegance with a stunning clawfoot tub. Out back, you’ll find a spacious backyard and covered back patio as well as a sparkling above-ground pool ready for summer fun. Thoughtful updates, inviting character, and fantastic location, this home is ready now ready for you!

Key facts

  • Updated exterior
  • High ceilings
  • Easy access to i-10

Tags

EASY ACCESS TO I-10EASY ACCESS TO GRAND PARKWAYUPDATED EXTERIORHARDWOOD FLOORSHIGH CEILINGSABUNDANCE OF WINDOWS

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 3-bed/2.0-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $5 ($57/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $212k (11.8% below list).
  • Recommended offer: $212k (11.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 4.2% in Baytown — 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 69/100 on livability (#412 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D+, employment D+, crime F.
  • Goose Creek CISD (urban): math 37% / reading 36% proficiency, ranked #473 of 826 in TX (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.5%/yr); 612 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 629 units permitted in Chambers County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($74k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Chambers County population projected at +46% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,644 (11.8% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is F 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.88%
Cap rate
6.32%
Cash-on-cash
0.09%
DSCR
1.00
GRM
9.4

CMA / ARV

ARV (median comp)
$236,000
List price
$239,900
Delta
1.65%
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
10023 Sweet Gum Ln 0.28mi 3/2.0 1,683 (+1%) 2mo $279,999 $166 83
9763 El Chaco St 0.22mi 3/2.0 1,603 (-4%) 2mo $150,000 $94 81
7611 Seminole St 0.19mi 3/2.0 1,756 (+6%) 2mo $219,900 $125 80
7302 Maple Ln 0.35mi 3/2.0 1,693 (+2%) 2mo $283,000 $167 80
7106 Hopi St 0.24mi 3/2.0 1,640 (-2%) 8mo $275,000 $168 80
9915 Bayou Woods Dr 0.11mi 3/2.0 1,484 (-11%) 3mo $244,900 $165 74
7319 Willow Oak Dr 0.13mi 3/2.0 1,488 (-11%) 5mo $237,000 $159 72
9942 Bayou Woods Dr 0.21mi 3/2.0 1,481 (-11%) 0mo $210,000 $142 72
10010 Pinehurst St 0.25mi 3/2.5 1,546 (-7%) 8mo $284,000 $184 68
9810 Ellen St 0.38mi 2/2.0 (-1) 1,743 (+5%) 3mo $240,000 $138 67
9611 Pinehurst St 0.42mi 4/2.0 (+1) 1,759 (+6%) 2mo $275,000 $156 64
10010 Pine Valley Ct 0.63mi 4/2.0 (+1) 1,604 (-4%) 3mo $255,000 $159 57

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 · 1.48% rent growth · sell at horizon

5-year hold
IRR
-17.9%
Equity multiple
0.38×
Total profit
$-41,721
Equity at exit
$35,770
10-year hold
IRR
-13.3%
Equity multiple
0.28×
Total profit
$-48,476
Equity at exit
$20,742

Cash invested: $67,172 (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 77521

Rents YoY
1.5%
Active inventory
612
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,116 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$300 /mo · $3,602/yr
Insurance
$100
HOA
$9
Vacancy / Maint / Mgmt
$444
Net cashflow
$5

Break-even live

Break-even rent $2,110
Max offer price $239,900
Occupancy floor 95%

Sensitivity live

Price -10% $141 -5% $73 +0% $5 +5% $-63 +10% $-131
Rent -10% $-162 -5% $-79 +0% $5 +5% $88 +10% $172
Rate -1.0pp $126 -0.5pp $66 base $5 +0.5pp $-57 +1.0pp $-121

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
$59,975
Closing costs
$7,197
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1716 Sterling Dr Baytown, TX 3.0 2.0 1371 $2,250 $1.64 44d 1 0.85mi
1900 Kilgore Pkwy Baytown, TX 1.0–2.0 1.0–2.0 918 $1,956 $2.13 2d 17 0.98mi
10235 Cedar Crossing St Baytown, TX 1.0–3.0 1.0–2.0 1097 $2,506 $2.28 2d 27 1.18mi
2100 Kilgore Pkwy Baytown, TX 1.0–2.0 1.0–2.0 920 $1,964 $2.13 2d 13 1.23mi

HOA detail

Monthly dues
$9 · $108/yr
Likely covers
pool

Listing history 17 events

  1. 2026-06-18
    days on market $239,900 Active 71 DOM
  2. 2026-06-17
    days on market $239,900 Active 70 DOM
  3. 2026-06-16
    days on market $239,900 Active 69 DOM
  4. 2026-06-15
    days on market $239,900 Active 68 DOM
  5. 2026-06-13
    days on market $239,900 Active 66 DOM
  6. 2026-06-09
    days on market $239,900 Active 62 DOM
  7. 2026-06-07
    days on market $239,900 Active 60 DOM
  8. 2026-06-04
    days on market $239,900 Active 57 DOM
  9. 2026-06-03
    days on market $239,900 Active 56 DOM
  10. 2026-06-02
    days on market $239,900 Active 55 DOM
  11. 2026-06-01
    days on market $239,900 Active 54 DOM
  12. 2026-05-31
    days on market $239,900 Active 53 DOM
  13. 2026-05-11
    status Active 1001-char remark
    Show marketing remark (1001 chars)

    Ideally located in a quiet neighborhood with easy access to both I-10 and Grand Parkway (99), this property offers the peace of suburban living while keeping shopping, dining, and commuting just minutes away. The recently updated exterior sets the stage for what awaits inside. Step into a warm and inviting interior featuring beautiful hardwood floors, high ceilings, and an abundance of windows that fill the home with natural light. The living area is highlighted by a charming fireplace while the kitchen offers granite countertops, updated stainless steel appliances. The home also features large walk-in closets while one bathroom has been tastefully updated with a modern walk-in shower, while the other offers classic elegance with a stunning clawfoot tub. Out back, you’ll find a spacious backyard and covered back patio as well as a sparkling above-ground pool ready for summer fun. Thoughtful updates, inviting character, and fantastic location, this home is ready now ready for you!

  14. 2026-05-04
    status Pending 1001-char remark
    Show marketing remark (1001 chars)

    Ideally located in a quiet neighborhood with easy access to both I-10 and Grand Parkway (99), this property offers the peace of suburban living while keeping shopping, dining, and commuting just minutes away. The recently updated exterior sets the stage for what awaits inside. Step into a warm and inviting interior featuring beautiful hardwood floors, high ceilings, and an abundance of windows that fill the home with natural light. The living area is highlighted by a charming fireplace while the kitchen offers granite countertops, updated stainless steel appliances. The home also features large walk-in closets while one bathroom has been tastefully updated with a modern walk-in shower, while the other offers classic elegance with a stunning clawfoot tub. Out back, you’ll find a spacious backyard and covered back patio as well as a sparkling above-ground pool ready for summer fun. Thoughtful updates, inviting character, and fantastic location, this home is ready now ready for you!

  15. 2026-04-08
    listed $239,900 Active 1001-char remark
    Show marketing remark (1001 chars)

    Ideally located in a quiet neighborhood with easy access to both I-10 and Grand Parkway (99), this property offers the peace of suburban living while keeping shopping, dining, and commuting just minutes away. The recently updated exterior sets the stage for what awaits inside. Step into a warm and inviting interior featuring beautiful hardwood floors, high ceilings, and an abundance of windows that fill the home with natural light. The living area is highlighted by a charming fireplace while the kitchen offers granite countertops, updated stainless steel appliances. The home also features large walk-in closets while one bathroom has been tastefully updated with a modern walk-in shower, while the other offers classic elegance with a stunning clawfoot tub. Out back, you’ll find a spacious backyard and covered back patio as well as a sparkling above-ground pool ready for summer fun. Thoughtful updates, inviting character, and fantastic location, this home is ready now ready for you!

  16. 2026-04-08
    historical
    Show marketing remark (1001 chars)

    Ideally located in a quiet neighborhood with easy access to both I-10 and Grand Parkway (99), this property offers the peace of suburban living while keeping shopping, dining, and commuting just minutes away. The recently updated exterior sets the stage for what awaits inside. Step into a warm and inviting interior featuring beautiful hardwood floors, high ceilings, and an abundance of windows that fill the home with natural light. The living area is highlighted by a charming fireplace while the kitchen offers granite countertops, updated stainless steel appliances. The home also features large walk-in closets while one bathroom has been tastefully updated with a modern walk-in shower, while the other offers classic elegance with a stunning clawfoot tub. Out back, you’ll find a spacious backyard and covered back patio as well as a sparkling above-ground pool ready for summer fun. Thoughtful updates, inviting character, and fantastic location, this home is ready now ready for you!

  17. 2026-03-13
    listed $250,000 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
$3,602 · $300/mo
Projected year-2 tax
$4,390 · $366/mo
Expected delta
+$788/yr (+$66/mo · 21.9%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 25 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$25,397
− Mortgage interest
−$13,438
− Property taxes
−$3,602
− Insurance
−$1,200
− Repairs & maintenance
−$2,032
− Management
−$2,032
− HOA
−$108
− Depreciation
−$6,979
Taxable loss
−$3,993
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$958
After-tax cash flow
$1,016/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
Goose Creek CISD
NCES district ID
4821150
Math proficiency
37% ▼ -11.00%
Reading proficiency
36% ▼ -4.00%
Median HH income
$52,468
Composite
31.84/100
National rank
#5877
State rank
#473 of 826 in TX

Livability — Baytown

Score
69/100
State rank
#412
US rank
#8494

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Baytown, TX
County
Harris County · 4,702,590 people
City population
135,579
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
69,038
Household income
$73,629
Rent vs Own
41.8% rent · 58.2% own
Severe rent burden
2121.0

Population outlook (Chambers County) Hauer SSP2

Today (2025)
46,946 people
By 2030
51,094 · +8.8%
By 2040
59,578 · +26.9%
By 2050
68,318 · +45.5%
By 2075
90,485 · +92.7%
By 2100
104,885 · +123.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Hispanic / Latino 50% White 28% Two or more races 18% Black 17% Asian 3%
Hispanic origin (detail)
Mexican 42% Puerto Rican 2%
Common ancestry
Lithuanian 2% Slovak 1%
Foreign-born
20% · Canada, Vietnam
Languages at home
59% English-only · Spanish 36% French/Haitian/Cajun 1% Other Asian/Pacific 1%

Political lean MEDSL · Chambers

2024 margin
Solid R (+65.6) · D 16.8% · R 82.4%
2008→2024 swing
-14.4pp toward R · 2008: -51.2pp · 2024: -65.6pp
All cycles
2024: R+65.6 2020: R+61.7 2016: R+62.1 2012: R+61.1 2008: R+51.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -154.80%
Current HPI
246.1892
Rent YoY
▲ 1.48%
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

-4.0% since first listed
5 events — show timeline
  • 2026-05-11 Relisted HARMLS
  • 2026-05-04 Pending HARMLS
  • 2026-04-08 Listing Removed HARMLS
  • 2026-04-08 Listed $239,900 HARMLS
  • 2026-03-13 Listed $250,000 HARMLS

Property tax history

+1.2%/yr

Latest (2025): $3,602 · +9.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…