CashFlowRE
Sign in Sign up
7001 Finch St
B- Composite 68.56
Why this score? — see what drove the B- 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 +25.6/30.0
  • ARV discount +9.6/15.0
  • DSCR +8.5/10.0
  • Appreciation +7.6/10.0
  • 1% rule +6.3/10.0
  • Livability +3.7/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0

$135,000

7001 Finch St · Houston, TX 77028
2 bd · 1.0 ba · 952 sqft · SingleFamily public records · 82 Days on market
Built 1950 9,600 sqft lot $142/sqft · at area comps Est $142k · at est.

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

Listing remarks MLS

Attention Investors! Are you in search of a property that requires some renovation in a rapidly growing area? Look no further! This charming 2-bedroom, 1-bath home is situated on an impressive 9,600 square feet of land, offering limitless residential possibilities. Don’t hesitate to call now for more information. Please ensure all measurements are independently verified.

Key facts

  • 9,600 sq ft lot
  • Built 1950
  • Listed 82 days

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 2-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $317 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 74/100 on livability (#184 in TX, #4,771 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime F.
  • Houston ISD (urban): math 27% / reading 35% proficiency, ranked #593 of 826 in TX (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Mcgowen El (math 12% / reading 17%, grade F, #4,048 of 4,322 statewide, top 95%, 385 students, 99% FRL); Key Middle (math 10% / reading 20%, grade F, #1,569 of 1,662 statewide, top 95%, 615 students, 100% FRL); Kashmere H S (math 14% / reading 22%, grade F, #1,445 of 1,632 statewide, top 89%, 725 students, 96% FRL) — zoned schools average 98% FRL vs 71% district-wide (27 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 16% at this address vs 31% district-wide (-15 pts) — the specific schools serving this property underperform the Houston ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-1.6%/yr); 355 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 29,883 units permitted in Harris County in 2024 (8,621 in 5+ unit buildings).

Forward outlook

  • In year one you build about $8k of equity ($933 loan paydown + $7k appreciation (5.2% local appreciation)).
  • Harris County population projected at +47% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (5.2% appreciation + 0.0% rent growth), your $38k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago 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

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 82 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.13%
Cap rate
9.11%
Cash-on-cash
10.07%
DSCR
1.45
GRM
7.4

CMA / ARV

ARV (median comp)
$141,660
List price
$135,000
Delta
-4.70%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6916 Orville St 0.24mi 2/1.0 928 (-2%) 13mo $154,999 $167 74
6601 Landor St 0.34mi 3/1.0 (+1) 912 (-4%) 7mo $164,900 $181 66
5606 Finch St 0.42mi 3/1.0 (+1) 960 (+1%) 10mo $75,000 $78 65
5626 Finch Street St 0.38mi 2/1.0 832 (-13%) 3mo $73,000 $88 58
5503 Finch St 0.46mi 3/2.5 (+1) 1,034 (+9%) 6mo $210,000 $203 48
6717 Larkstone St 0.34mi 3/1.0 (+1) 1,060 (+11%) 20mo $95,000 $90 44
7817 Dandy St 0.51mi 3/1.0 (+1) 1,043 (+10%) 17mo $180,000 $173 41
7209 Philibert Ln 0.58mi 2/1.0 848 (-11%) 21mo $118,000 $139 37
7017 Jay St 0.61mi 2/1.0 1,065 (+12%) 23mo $159,000 $149 33

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

Projected returns pro-forma

5.25% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
20.5%
Equity multiple
2.29×
Total profit
$48,741
Equity at exit
$78,520
10-year hold
IRR
18.9%
Equity multiple
4.21×
Total profit
$121,368
Equity at exit
$137,212

Cash invested: $37,800 (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 77028

Home prices YoY
2.0%
Rents YoY
-1.6%
Active inventory
355
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,527 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$125 /mo · $1,495/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$317

Break-even live

Break-even rent $1,125
Max offer price $135,000
Occupancy floor 74%

Sensitivity live

Price -10% $394 -5% $355 +0% $317 +5% $279 +10% $241
Rent -10% $197 -5% $257 +0% $317 +5% $378 +10% $438
Rate -1.0pp $385 -0.5pp $352 base $317 +0.5pp $282 +1.0pp $247

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
$33,750
Closing costs
$4,050
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8015 Elbert St Unit A Houston, TX 2.0 2.0 1021 $1,650 $1.62 9d 1 0.69mi
4679 Weaver Rd Houston, TX 2.0 1.0 856 $990 $1.16 45d 1 1.19mi
7973 Ritz St Houston, TX 3.0 2.0 1076 $2,250 $2.09 9d 1 1.28mi
7947 Henson St Houston, TX 3.0 2.0 1090 $1,349 $1.24 7d 1 1.29mi
4442 Weaver Rd Unit 707 Houston, TX 2.0 1.0 765 $1,110 $1.45 26d 1 1.31mi
4422 Weaver Rd Apt 707 Houston, TX 2.0 1.0 765 $1,110 $1.45 45d 1 1.37mi

Listing history 21 events

  1. 2026-06-21
    days on market $135,000 Active 82 DOM
  2. 2026-06-18
    days on market $135,000 Active 79 DOM
  3. 2026-06-17
    days on market $135,000 Active 78 DOM
  4. 2026-06-16
    days on market $135,000 Active 77 DOM
  5. 2026-06-15
    days on market $135,000 Active 76 DOM
  6. 2026-06-13
    days on market $135,000 Active 74 DOM
  7. 2026-06-10
    days on market $135,000 Active 70 DOM
  8. 2026-06-08
    days on market $135,000 Active 69 DOM
  9. 2026-06-07
    days on market $135,000 Active 68 DOM
  10. 2026-06-04
    days on market $135,000 Active 65 DOM
  11. 2026-06-01
    days on market $135,000 Active 62 DOM
  12. 2026-05-31
    days on market $135,000 Active 61 DOM
  13. 2026-03-31
    listed $135,000 Active 379-char remark
    Show marketing remark (379 chars)

    Attention Investors! Are you in search of a property that requires some renovation in a rapidly growing area? Look no further! This charming 2-bedroom, 1-bath home is situated on an impressive 9,600 square feet of land, offering limitless residential possibilities. Don’t hesitate to call now for more information. Please ensure all measurements are independently verified.

  14. 2025-03-29
    status Pending
  15. 2025-03-24
    status Option Pending
  16. 2025-03-24
    historical
  17. 2025-03-08
    listed $130,000 Active
  18. 2024-09-13
    status Pending
  19. 2024-09-13
    historical
  20. 2024-09-03
    listed $135,000 Active
  21. 1996-01-02
    soldstatus

ⓘ 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
$1,495 · $125/mo
Projected year-2 tax
$2,470 · $206/mo
Expected delta
+$976/yr (+$81/mo · 65.3%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 68% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥111°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 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
$18,320
− Mortgage interest
−$7,562
− Property taxes
−$1,495
− Insurance
−$675
− Repairs & maintenance
−$1,466
− Management
−$1,466
− Depreciation
−$3,927
Taxable income
$1,729
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$415
After-tax cash flow
$3,392/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
Houston ISD
NCES district ID
4823640
Math proficiency
27% ▼ -18.00%
Reading proficiency
35% ▼ -6.00%
Median HH income
$46,054
Composite
26.63/100
National rank
#7173
State rank
#593 of 826 in TX

Livability — Houston

Score
74/100
State rank
#184
US rank
#4771

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Houston, TX
County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
19,109
Household income
$38,357
Rent vs Own
43.1% rent · 56.9% own
Severe rent burden
1177.0

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
Majority Black (57%)
Race & ethnicity
Black 57% Hispanic / Latino 41% Two or more races 15% White 2%
Hispanic origin (detail)
Mexican 36%
Foreign-born
13% · Canada
Languages at home
61% English-only · Spanish 38%

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
▲ 5.25%
Current HPI
267.7798
Rent YoY
▼ -1.55%
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

+0.0% since first listed
9 events — show timeline
  • 2026-03-31 Listed $135,000 HARMLS
  • 2025-03-29 Pending HARMLS
  • 2025-03-24 Pending HARMLS
  • 2025-03-24 Listing Removed HARMLS
  • 2025-03-08 Listed $130,000 HARMLS
  • 2024-09-13 Pending HARMLS
  • 2024-09-13 Listing Removed HARMLS
  • 2024-09-03 Listed $135,000 HARMLS
  • 1996-01-02 Sold (Public Records) Public Records

Property tax history

-0.8%/yr

Latest (2025): $1,495 · +11.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…