CashFlowRE
Sign in Sign up
2317 Thunderbolt Peak Dr
C- Composite 51.03
Why this score? — see what drove the C- 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).

  • ARV discount +15.0/15.0
  • Cash flow +13.4/30.0
  • 1% rule +6.4/10.0
  • DSCR +4.0/10.0
  • Schools +3.9/10.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$258,346

2317 Thunderbolt Peak Dr · Iowa Colony, TX 77583
4 bd · 2.0 ba · 1,828 sqft · SingleFamily public records · 107 Days on market
Built 2018 7,095 sqft lot $141/sqft · 21% below area Est $328k · 21% under $135/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover this charming home on an oversized corner lot in the quiet Sierra Vista community, with easy access to scenic ponds, a neighborhood playset, and Highway 288. Recent Roof Solar Panels installed and stay with the home. Inside, the split floor plan offers a tiled entry, upgraded decorative lighting, neutral paint tones, and abundant natural light throughout. The main entertaining space flows from an open dining area into a spacious eat-in kitchen featuring a large island with bar seating, granite countertops, stainless steel gas appliances, a walk-in pantry, and plenty of cabinet storage, while the adjacent living room open to Kitchen. The primary suite includes a stylish barn door entry to the en-suite bath with dual vanities, soaking tub, separate shower, and oversized walk-in closet. Three additional bedrooms share a full bath. Two car garage. Don’t miss the backyard’s large covered patio and expansive grassy space, ideal for all your outdoor entertaining needs.

Key facts

  • 7,095 sq ft lot
  • 2 garage spots
  • Built 2018

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/2.0-bath single-family listed at $258k.

Deal economics

  • At list price, monthly cash flow is $3 ($33/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $258k).
  • Recommended offer: $235k (9.0% below list) — sets the bar for market timing.
  • Cap rate 6.3% vs local median 4.2% in Iowa Colony — 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 64/100 on livability (#757 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: schools F, amenities F, commute F.
  • Alvin ISD (suburban): math 39% / reading 48% proficiency, ranked #255 of 826 in TX (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 1139 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 3,960 units permitted in Brazoria County in 2024 (593 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 $8k of value loss. Plan a longer hold.
  • Brazoria County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 107 days — a 9% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y 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: property tax is 3.4% of price.
  • Climate carrying-cost: severe wind risk, 99% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $235,094 (9.0% below list)

Questions for the listing agent

  1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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 F-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. 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
1.14%
Cap rate
6.31%
Cash-on-cash
0.05%
DSCR
1.00
GRM
7.3

CMA / ARV

ARV (median comp)
$328,134
List price
$258,346
Delta
-21.27%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9822 Garnet Springs Dr 0.42mi 4/2.0 1,879 (+3%) 1mo $260,000 $138 74
2442 Goddard Green Dr 0.46mi 3/2.0 (-1) 1,809 (-1%) 0mo $279,000 $154 72
9902 Smokey Quartz Ln 0.45mi 4/2.0 1,930 (+6%) 6mo $249,900 $129 65
1910 Temple Grove Dr 0.71mi 3/2.0 (-1) 1,837 (+0%) 0mo $368,990 $201 61
10518 Sutter Creek Dr 0.65mi 3/2.0 (-1) 1,852 (+1%) 3mo $354,900 $192 60
9930 Opal Rock Dr 0.45mi 3/2.5 (-1) 1,659 (-9%) 1mo $235,000 $142 56
2429 Abbot Brook Dr 0.47mi 3/2.0 (-1) 1,641 (-10%) 2mo $210,000 $128 54
2107 Tioga View Dr 0.57mi 3/2.0 (-1) 1,662 (-9%) 1mo $359,900 $217 52
2119 Tioga View Dr 0.57mi 3/2.0 (-1) 1,662 (-9%) 3mo $359,900 $217 51
1614 Diamond Mountain Dr 0.75mi 3/2.0 (-1) 1,710 (-6%) 1mo $265,000 $155 48
1814 Homewood Point Ln 0.62mi 3/2.0 (-1) 1,635 (-11%) 3mo $319,990 $196 46
1858 Opal Peach Dr 0.73mi 3/2.0 (-1) 1,596 (-13%) 7mo $234,999 $147 34

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 · 0.44% rent growth · sell at horizon

5-year hold
IRR
-19.9%
Equity multiple
0.33×
Total profit
$-48,733
Equity at exit
$38,520
10-year hold
IRR
-22.1%
Equity multiple
0.04×
Total profit
$-69,609
Equity at exit
$22,337

Cash invested: $72,337 (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 77583

Rents YoY
0.4%
Active inventory
1139
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$2,956 high interval (Pro) →
Mortgage (P&I)
$1,355
Tax from tax record
$735 /mo · $8,823/yr
Insurance
$108
HOA
$135
Vacancy / Maint / Mgmt
$621
Net cashflow
$3

Break-even live

Break-even rent $2,953
Max offer price $258,346
Occupancy floor 95%

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
$64,586
Closing costs
$7,750
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10211 Alpine Lake Ln Rosharon, TX 3.0–4.0 2.0–2.5 1731 $3,025 $1.75 1d 6 0.02mi
10211 Alpine Lake Ln Rosharon, TX 3.0–4.0 2.0–2.5 1731 $2,875 $1.66 43d 7 0.02mi
2314 Red Slate Dr Rosharon, TX 4.0 4.0 2531 $2,850 $1.13 43d 1 0.06mi
1816 Corsica Creek Ln Rosharon, TX 3.0–4.0 2.0–2.5 1653 $2,719 $1.64 1d 21 0.38mi
10313 Malta Trace Dr Rosharon, TX 4.0 2.0 1802 $2,545 $1.41 43d 1 0.49mi
9518 Peridot Green Dr Rosharon, TX 4.0 2.0 1593 $1,886 $1.18 22d 1 0.63mi
9439 Ruby Mist Dr Rosharon, TX 5.0 2.5 2605 $2,456 $0.94 7d 1 0.80mi
9423 Grand Spark Dr Rosharon, TX 3.0 3.0 1999 $2,600 $1.30 43d 1 0.98mi
10610 Cascade Creek Dr Rosharon, TX 3.0 2.0 1548 $2,700 $1.74 43d 1 1.10mi
1403 Cascade Hills Dr Rosharon, TX 4.0 3.0 2067 $3,450 $1.67 7d 1 1.11mi
9901 Kilkenny St Iowa Colony, TX 3.0–4.0 2.5 1735 $2,726 $1.57 4d 1 1.11mi
10622 Cascade Creek Dr Rosharon, TX 4.0 2.0 1780 $2,775 $1.56 43d 1 1.13mi
10630 Cascade Creek Dr Rosharon, TX 3.0 2.5 1940 $2,875 $1.48 2d 1 1.14mi
10507 Moon Valley Ln Rosharon, TX 3.0 2.0 1548 $2,650 $1.71 1d 1 1.18mi
10502 Moon Valley Ln Rosharon, TX 3.0 2.0 1615 $2,725 $1.69 1d 1 1.21mi
1234 Scarlet Creek Dr Rosharon, TX 3.0 2.0 1548 $2,650 $1.71 1d 1 1.22mi
10538 Wildflower View Dr Rosharon, TX 3.0 2.0 1522 $2,775 $1.82 1d 1 1.28mi
10602 Wildflower View Dr Rosharon, TX 4.0 2.0 1596 $2,850 $1.79 20d 1 1.29mi
10714 Cliffs View Dr Iowa Colony, TX 4.0 3.5 2070 $2,700 $1.30 43d 1 1.32mi
2510 Green Jasper Dr Rosharon, TX 3.0 2.0 1561 $2,375 $1.52 43d 1 1.33mi
1123 Diamond Drape Dr Rosharon, TX 4.0 2.0 1844 $2,000 $1.08 12d 1 1.33mi

HOA detail

Monthly dues
$135 · $1,620/yr
Likely covers
gas

Listing history 24 events

  1. 2026-06-18
    days on market $258,346 Active 107 DOM
  2. 2026-06-17
    days on market $258,346 Active 106 DOM
  3. 2026-06-16
    days on market $258,346 Active 105 DOM
  4. 2026-06-15
    days on market $258,346 Active 104 DOM
  5. 2026-06-13
    days on market $258,346 Active 102 DOM
  6. 2026-06-13
    days on market $258,346 Active 101 DOM
  7. 2026-06-09
    days on market $258,346 Active 98 DOM
  8. 2026-06-08
    days on market $258,346 Active 97 DOM
  9. 2026-06-07
    days on market $258,346 Active 96 DOM
  10. 2026-06-04
    days on market $258,346 Active 93 DOM
  11. 2026-06-03
    days on market $258,346 Active 92 DOM
  12. 2026-06-02
    days on market $258,346 Active 91 DOM
  13. 2026-06-01
    days on market $258,346 Active 90 DOM
  14. 2026-05-31
    days on market $258,346 Active 89 DOM
  15. 2026-03-03
    listed $258,346 Active 997-char remark
    Show marketing remark (997 chars)

    Discover this charming home on an oversized corner lot in the quiet Sierra Vista community, with easy access to scenic ponds, a neighborhood playset, and Highway 288. Recent Roof Solar Panels installed and stay with the home. Inside, the split floor plan offers a tiled entry, upgraded decorative lighting, neutral paint tones, and abundant natural light throughout. The main entertaining space flows from an open dining area into a spacious eat-in kitchen featuring a large island with bar seating, granite countertops, stainless steel gas appliances, a walk-in pantry, and plenty of cabinet storage, while the adjacent living room open to Kitchen. The primary suite includes a stylish barn door entry to the en-suite bath with dual vanities, soaking tub, separate shower, and oversized walk-in closet. Three additional bedrooms share a full bath. Two car garage. Don’t miss the backyard’s large covered patio and expansive grassy space, ideal for all your outdoor entertaining needs.

  16. 2022-05-26
    soldstatus
  17. 2022-05-25
    soldstatus Sold 1036-char remark
    Show marketing remark (1036 chars)

    Charming & well-maintained home on an oversize corner lot in the quiet Sierra Vista community w/ easy access to large ponds, community playset, & HWY 288. Outside features a manicured lawn w/ fresh landscaping, 2 car garage, & a covered front porch. Inside find a split floor plan design offering a tile entry, upgraded decorative lighting, neutral paint tones, & able natural light throughout. The main entertaining space includes an open dining area that leads to the eat-in kitchen w/ a large island w/ bar seating, granite counters, SS gas appliances, pantry, & plenty of cabinet storage. Adjacent is the spacious living room & access to the backyard. The primary includes a barn door entry to the en-suite bath, dual vanities, soaking tub, separate shower, & sizable walk-in closet. 3 additional bedrooms that share a full bath & utility room complete this home. Don't forget to check out the backyard offering a large patio & tons of grass space perfect for all your outdoor entertaining needs.

  18. 2022-05-06
    status Pending 1036-char remark
    Show marketing remark (1036 chars)

    Charming & well-maintained home on an oversize corner lot in the quiet Sierra Vista community w/ easy access to large ponds, community playset, & HWY 288. Outside features a manicured lawn w/ fresh landscaping, 2 car garage, & a covered front porch. Inside find a split floor plan design offering a tile entry, upgraded decorative lighting, neutral paint tones, & able natural light throughout. The main entertaining space includes an open dining area that leads to the eat-in kitchen w/ a large island w/ bar seating, granite counters, SS gas appliances, pantry, & plenty of cabinet storage. Adjacent is the spacious living room & access to the backyard. The primary includes a barn door entry to the en-suite bath, dual vanities, soaking tub, separate shower, & sizable walk-in closet. 3 additional bedrooms that share a full bath & utility room complete this home. Don't forget to check out the backyard offering a large patio & tons of grass space perfect for all your outdoor entertaining needs.

  19. 2022-04-27
    status Option Pending 1036-char remark
    Show marketing remark (1036 chars)

    Charming & well-maintained home on an oversize corner lot in the quiet Sierra Vista community w/ easy access to large ponds, community playset, & HWY 288. Outside features a manicured lawn w/ fresh landscaping, 2 car garage, & a covered front porch. Inside find a split floor plan design offering a tile entry, upgraded decorative lighting, neutral paint tones, & able natural light throughout. The main entertaining space includes an open dining area that leads to the eat-in kitchen w/ a large island w/ bar seating, granite counters, SS gas appliances, pantry, & plenty of cabinet storage. Adjacent is the spacious living room & access to the backyard. The primary includes a barn door entry to the en-suite bath, dual vanities, soaking tub, separate shower, & sizable walk-in closet. 3 additional bedrooms that share a full bath & utility room complete this home. Don't forget to check out the backyard offering a large patio & tons of grass space perfect for all your outdoor entertaining needs.

  20. 2022-04-20
    listed $330,000 Active 1036-char remark
    Show marketing remark (1036 chars)

    Charming & well-maintained home on an oversize corner lot in the quiet Sierra Vista community w/ easy access to large ponds, community playset, & HWY 288. Outside features a manicured lawn w/ fresh landscaping, 2 car garage, & a covered front porch. Inside find a split floor plan design offering a tile entry, upgraded decorative lighting, neutral paint tones, & able natural light throughout. The main entertaining space includes an open dining area that leads to the eat-in kitchen w/ a large island w/ bar seating, granite counters, SS gas appliances, pantry, & plenty of cabinet storage. Adjacent is the spacious living room & access to the backyard. The primary includes a barn door entry to the en-suite bath, dual vanities, soaking tub, separate shower, & sizable walk-in closet. 3 additional bedrooms that share a full bath & utility room complete this home. Don't forget to check out the backyard offering a large patio & tons of grass space perfect for all your outdoor entertaining needs.

  21. 2019-08-23
    soldstatus Sold
  22. 2019-07-24
    price $230,658
  23. 2019-07-24
    status Pending
  24. 2019-02-26
    listed $228,633 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
$8,823 · $735/mo
Projected year-2 tax
$8,823 · $735/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°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
$35,475
− Mortgage interest
−$14,471
− Property taxes
−$8,823
− Insurance
−$1,292
− Repairs & maintenance
−$2,838
− Management
−$2,838
− HOA
−$1,620
− Depreciation
−$7,516
Taxable loss
−$3,923
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$941
After-tax cash flow
$974/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
Alvin ISD
NCES district ID
4808090
Math proficiency
39% ▼ -11.00%
Reading proficiency
48% ▬ 0.00%
Median HH income
$66,740
Composite
38.96/100
National rank
#4080
State rank
#255 of 826 in TX

Livability — Iowa Colony

Score
64/100
State rank
#757
US rank
#13904

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Brazoria County · 374,982 people
City population
52,747
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
52,747
Household income
$119,287
Rent vs Own
9.8% rent · 90.2% own
Severe rent burden
251.0

Population outlook (Brazoria County) Hauer SSP2

Today (2025)
420,414 people
By 2030
457,585 · +8.8%
By 2040
532,232 · +26.6%
By 2050
605,399 · +44.0%
By 2075
779,358 · +85.4%
By 2100
883,759 · +110.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
Hispanic / Latino 38% Black 34% White 20% Two or more races 18% Asian 5%
Hispanic origin (detail)
Mexican 31% Puerto Rican 2%
Common ancestry
Lithuanian 1% Slovak 1% Romanian 1%
Foreign-born
16% · Canada, Vietnam, China
Languages at home
64% English-only · Spanish 28% Other Asian/Pacific 2% Vietnamese 1%

Political lean MEDSL · Brazoria

2024 margin
R (+19.7) · D 39.5% · R 59.2% · Other 1.3%
2008→2024 swing
+9.9pp toward D · 2008: -29.6pp · 2024: -19.7pp
All cycles
2024: R+19.7 2020: R+18.2 2016: R+24.6 2012: R+34.2 2008: R+29.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -120.19%
Current HPI
198.6559
Rent YoY
▲ 0.44%
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

+13.0% since first listed
10 events — show timeline
  • 2026-03-03 Listed $258,346 HARMLS
  • 2022-05-26 Sold (Public Records) Public Records
  • 2022-05-25 Sold (MLS) HARMLS
  • 2022-05-06 Pending HARMLS
  • 2022-04-27 Pending HARMLS
  • 2022-04-20 Listed $330,000 HARMLS
  • 2019-08-23 Sold (MLS) HARMLS
  • 2019-07-24 Price Changed $230,658 HARMLS
  • 2019-07-24 Pending HARMLS
  • 2019-02-26 Listed $228,633 HARMLS

Property tax history

+36.9%/yr

Latest (2025): $8,823 · -2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…