CashFlowRE
Sign in Sign up
7715 Sagemark Ridge Dr
D- Composite 39.89
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 +10.7/30.0
  • ARV discount +9.2/15.0
  • Schools +4.4/10.0
  • 1% rule +4.1/10.0
  • Livability +3.7/5.0
  • DSCR +3.1/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.2/5.0
  • Appreciation +0.0/10.0

$255,000

7715 Sagemark Ridge Dr · Houston, TX 77433
3 bd · 2.0 ba · 1,723 sqft · SingleFamily public records · 47 Days on market
Built 2008 5,658 sqft lot $148/sqft · at area comps Est $265k · at est. $46/mo HOA · 2% of rent

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

Listing remarks

Welcome to 7715 Sagemark Ridge Drive in Canyon Village at Cypress Springs, where modern updates, curb appeal, and comfort come together beautifully. On a corner lot with a mature shade tree, this one-story ranch-style home features a brick and cement board exterior, double-wide driveway, and gutters. Inside, fresh paint, engineered wood flooring in the main living area, and brand-new plush carpet in all bedrooms make this home truly move-in ready. The updated kitchen shines with new, white sparkly quartz countertops, white subway tile backsplash, stainless steel appliances, matte black faucet, and a stylish chandelier over the island. A breakfast bar opens the kitchen to the living area for

Key facts

  • Mature shade tree
  • Fresh paint
  • Double-wide driveway

Tags

CORNER LOTMATURE SHADE TREEDOUBLE-WIDE DRIVEWAYFRESH PAINTENGINEERED WOOD FLOORINGBRAND-NEW PLUSH CARPET

Property features AI

Finance

  • HOA & community: Community association (Spectrum Association Management); Annual association fee of $550; Association amenities include pool, playground, park; Association fee covers recreation facilities; Community features include community pool, curbs, gutters

Exterior

  • Parking: Attached garage; 2 garage spaces; Driveway
  • Utilities: Public water; Public sewer
  • Home design: Residential property; Faces northeast; Built in 2008; Slab foundation
  • Construction: Brick and cement siding; Composition roof
  • Exterior features: Backyard fence; Porch; Private yard; Storage shed(s); Corner lot; Subdivision setting; Backs to greenbelt/park; Concrete road surface

Interior

  • Kitchen: Dishwasher; Disposal; Gas oven; Gas range
  • Bedrooms: Primary bedroom (First floor); Bedroom (First floor); Bedroom (First floor); Up to 3 possible bedrooms total
  • Flooring: Carpet; Engineered hardwood; Laminate; Tile
  • Bathrooms: 2 full bathrooms; Primary bathroom (First floor)
  • Heating & cooling: Central heating (gas); Central air (electric)
  • Interior features: Breakfast bar; Double vanity; Entrance foyer; Granite counters; Kitchen island; Kitchen/family room combo; Pantry; Tub with shower; Window treatments; Ceiling fan(s); Programmable thermostat; Insulated doors; Window coverings
  • Laundry & utility: Washer hookup; Electric dryer hookup; Utility room (First floor)

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 $255k.

Deal economics

  • At list price, monthly cash flow is $-120 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $234k (8.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $233k (8.7% below list).
  • Recommended offer: $233k (8.7% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 3.2% in Houston — 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 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.
  • Cypress-Fairbanks ISD (suburban): math 45% / reading 52% proficiency, ranked #161 of 826 in TX (top 20%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Walker El (math 23% / reading 38%, grade F, #2,464 of 4,322 statewide, top 58%, 1,025 students, 77% FRL); Hopper Middle (math 24% / reading 34%, grade F, #1,103 of 1,662 statewide, top 67%, 930 students, 80% FRL); Cypress Springs H S (math 35% / reading 60%, grade D, #583 of 1,632 statewide, top 36%, 2,788 students, 68% FRL) — zoned schools average 75% FRL vs 43% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 36% at this address vs 48% district-wide (-13 pts) — the specific schools serving this property underperform the Cypress-Fairbanks ISD average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-1.3%/yr); 2065 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $8k 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 47 days — a 3% lower offer ($247k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 17y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $232,812 (8.7% 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 47 days. Have you received any prior offers? Is the seller open to a 9% 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. 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. 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
0.91%
Cap rate
5.73%
Cash-on-cash
-2.01%
DSCR
0.91
GRM
9.1

CMA / ARV

ARV (median comp)
$264,848
List price
$255,000
Delta
-3.72%
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
7554 Appleberry Dr 0.19mi 3/2.0 1,812 (+5%) 2mo $275,000 $152 81
7806 Coco Verde Dr 0.36mi 3/2.0 1,679 (-3%) 1mo $329,000 $196 78
7514 Appleberry Dr 0.28mi 3/2.0 1,605 (-7%) 4mo $237,800 $148 72
20519 Holly Barr Ln 0.45mi 3/2.5 1,751 (+2%) 4mo $269,999 $154 71
20730 Cypress Crescent Ln 0.11mi 3/2.5 1,967 (+14%) 4mo $270,000 $137 66
7402 Bering Landing Dr 0.57mi 3/2.0 1,630 (-5%) 0mo $249,990 $153 64
21119 Sherrell Bay Dr 0.59mi 4/3.0 (+1) 1,712 (-1%) 3mo $330,000 $193 60
21043 Salt Rock Dr 0.36mi 4/2.5 (+1) 1,900 (+10%) 3mo $344,900 $182 57
7507 Sendera Oaks Ct 0.59mi 3/2.0 1,558 (-10%) 1mo $235,000 $151 56
7606 Blue Coast Ct 0.62mi 3/2.5 1,852 (+8%) 2mo $312,995 $169 55
21106 Garden Palm Dr 0.39mi 3/2.5 1,948 (+13%) 4mo $315,000 $162 55
20022 Rustic Lake Ln 0.67mi 4/2.0 (+1) 1,905 (+11%) 2mo $252,000 $132 44

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
-23.4%
Equity multiple
0.22×
Total profit
$-55,603
Equity at exit
$38,021
10-year hold
IRR
-31.0%
Equity multiple
-0.18×
Total profit
$-83,959
Equity at exit
$22,048

Cash invested: $71,400 (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 77433

Home prices YoY
-28.5%
Rents YoY
-1.3%
Active inventory
2065
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,328 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$469 /mo · $5,631/yr
Insurance
$106
HOA
$46
Vacancy / Maint / Mgmt
$489
Net cashflow
$-120

Break-even live

Break-even rent $2,479
Max offer price $233,877
Occupancy floor

Sensitivity live

Price -10% $25 -5% $-47 +0% $-120 +5% $-192 +10% $-264
Rent -10% $-303 -5% $-212 +0% $-120 +5% $-28 +10% $64
Rate -1.0pp $9 -0.5pp $-55 base $-120 +0.5pp $-186 +1.0pp $-253

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
$63,750
Closing costs
$7,650
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
21010 Treasure Gate Ln Cypress, TX 4.0 2.0 2157 $2,768 $1.28 45d 1 0.27mi
21038 Treasure Gate Ln Cypress, TX 4.0 2.5 1804 $2,676 $1.48 45d 1 0.33mi
21054 Montego Breeze Ln Cypress, TX 3.0–5.0 2.0–3.5 1935 $2,199 $1.14 14d 21 0.34mi
20519 Keegans Ledge Ln Cypress, TX 4.0 3.0 1907 $2,100 $1.10 45d 1 0.54mi
7310 Coconut Bay Dr Cypress, TX 4.0 2.0 1620 $2,307 $1.42 45d 1 0.55mi
21034 Shore Oak Dr Cypress, TX 4.0 3.0 2110 $2,950 $1.40 45d 1 0.57mi
21114 Montego Bay Dr Cypress, TX 3.0 2.5 2124 $2,499 $1.18 45d 1 0.59mi
21038 Bay Village Dr Cypress, TX 4.0 2.5 1904 $2,491 $1.31 45d 1 0.61mi
20126 Breezy Oak Ct Cypress, TX 3.0 2.0 1667 $2,100 $1.26 6d 1 0.63mi
20211 Longenbaugh Rd Cypress, TX 1.0–3.0 1.0–2.0 1065 $2,500 $2.35 0d 25 0.65mi
20217 Longenbaugh Rd Cypress, TX 2.0 2.0 1112 $1,565 $1.41 45d 1 0.71mi
7546 Coral Terrace Dr Cypress, TX 3.0 2.5 2050 $2,699 $1.32 45d 1 0.74mi
19943 Crested Hill Ln Cypress, TX 3.0 2.0 1204 $1,621 $1.35 9d 1 0.76mi
21235 Catalina Palm Dr Cypress, TX 4.0 2.0 1756 $2,600 $1.48 45d 1 0.77mi
21054 Breezeway Cove Dr Bridgeland, TX 3.0–4.0 2.5–3.5 1784 $2,450 $1.37 1d 41 0.78mi
20123 Braley Ct Cypress, TX 3.0 2.5 1726 $1,976 $1.14 1d 1 0.78mi
19939 Longenbaugh Rd Cypress, TX 1.0–2.0 1.0–2.0 933 $2,105 $2.26 3d 15 0.81mi
7911 Tuscan Cypress Dr Cypress, TX 4.0 3.0 1730 $2,475 $1.43 45d 1 0.85mi
19917 Stoney Haven Dr Cypress, TX 2.0 1.5 1060 $1,579 $1.49 45d 1 0.92mi
19758 Crossfalls Ln Cypress, TX 4.0 2.5 2156 $2,070 $0.96 46d 1 1.02mi
20735 Dewberry Creek Ln Katy, TX 4.0 2.0 1609 $1,756 $1.09 23d 1 1.03mi
6810 N Fry Rd Katy, TX 1.0–3.0 1.0–3.0 1151 $2,683 $2.33 1d 58 1.10mi
7850 Maverick Trace Ln Cypress, TX 3.0 3.0 1852 $1,875 $1.01 45d 1 1.11mi
19903 Mountain Dale Dr Cypress, TX 3.0 2.0 1356 $1,896 $1.40 1d 1 1.15mi
21035 Carmel Valley Dr Katy, TX 3.0 2.0 1431 $1,791 $1.25 26d 1 1.16mi
19715 Swan Valley Dr Cypress, TX 3.0 2.0 1380 $1,886 $1.37 45d 1 1.23mi
20507 Barker Bend Ct Katy, TX 3.0 2.0 1488 $1,825 $1.23 45d 1 1.25mi
19738 Tacoma Bluff Dr Cypress, TX 4.0 2.5 2238 $5,000 $2.23 23d 1 1.25mi
7558 Magnolia Orchid Ln Cypress, TX 4.0 2.5 1743 $2,390 $1.37 45d 1 1.26mi
6642 High Stone Ln Katy, TX 4.0 2.0 2091 $1,999 $0.96 45d 1 1.33mi
21447 FM 529 Rd Cypress, TX 1.0–3.0 1.0–2.0 996 $2,205 $2.21 1d 28 1.35mi
6506 Garden Canyon Dr Katy, TX 3.0 2.0 1842 $1,895 $1.03 23d 1 1.38mi
6619 Rusty Ridge Ln Katy, TX 3.0 2.5 1450 $1,895 $1.31 5d 1 1.44mi
19442 Elmtree Estates Dr Katy, TX 3.0 2.0 1735 $1,776 $1.02 14d 1 1.45mi

HOA detail

Monthly dues
$46 · $552/yr

Listing history 37 events

  1. 2026-06-21
    days on market $255,000 Active 47 DOM
  2. 2026-06-18
    days on market $255,000 Active 44 DOM
  3. 2026-06-18
    price $255,000 Active 43 DOM
  4. 2026-06-17
    days on market $265,000 Active 43 DOM
  5. 2026-06-16
    days on market $265,000 Active 42 DOM
  6. 2026-06-15
    days on market $265,000 Active 41 DOM
  7. 2026-06-13
    days on market $265,000 Active 39 DOM
  8. 2026-06-13
    days on market $265,000 Active 38 DOM
  9. 2026-06-09
    days on market $265,000 Active 35 DOM
  10. 2026-06-08
    days on market $265,000 Active 34 DOM
  11. 2026-06-07
    days on market $265,000 Active 33 DOM
  12. 2026-06-04
    days on market $265,000 Active 30 DOM
  13. 2026-06-03
    days on market $265,000 Active 29 DOM
  14. 2026-06-02
    days on market $265,000 Active 28 DOM
  15. 2026-06-02
    pricedays on market $265,000 Active 27 DOM
  16. 2026-05-31
    days on market $270,000 Active 26 DOM
  17. 2026-05-05
    listed $270,000 Active 998-char remark
  18. 2025-01-24
    historical $1,850
  19. 2025-01-24
    historical
  20. 2025-01-15
    listed $1,850
  21. 2025-01-13
    listed $260,000 Active
  22. 2025-01-07
    historical $1,850
  23. 2025-01-06
    historical
  24. 2024-12-11
    status Active
  25. 2024-12-04
    status Option Pending
  26. 2024-12-03
    status Active
  27. 2024-11-28
    status Option Pending
  28. 2024-11-18
    listed $265,000 Active
  29. 2024-11-09
    listed $1,850
  30. 2020-08-07
    soldstatus
  31. 2020-08-06
    soldstatus Sold
  32. 2020-07-13
    status Pending
  33. 2020-07-06
    status Option Pending
  34. 2020-07-01
    listed $182,000 Active
  35. 2009-04-13
    soldstatus
  36. 2009-02-27
    historical
  37. 2009-02-13
    listed $103,952

ⓘ 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
$5,631 · $469/mo
Projected year-2 tax
$5,631 · $469/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 5/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 99% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$27,937
− Mortgage interest
−$14,284
− Property taxes
−$5,631
− Insurance
−$1,275
− Repairs & maintenance
−$2,235
− Management
−$2,235
− HOA
−$552
− Depreciation
−$7,418
Taxable loss
−$5,693
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,366
After-tax cash flow
$-69/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
Cypress-Fairbanks ISD
NCES district ID
4816110
Math proficiency
45% ▼ -12.00%
Reading proficiency
52% ▼ -2.00%
Median HH income
$72,025
Composite
43.63/100
National rank
#2968
State rank
#161 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

County
Harris County · 4,702,590 people
City population
3,226,434
Metro
Houston-The Woodlands-Sugar Land, TX
Population (ZIP)
116,550
Household income
$143,934
Rent vs Own
18.5% rent · 81.5% own
Severe rent burden
1700.0

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 39% Hispanic / Latino 27% Black 17% Two or more races 14% Asian 13%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Lithuanian 2% Romanian 1% Italian 1%
Foreign-born
21% · Canada, Vietnam, China
Languages at home
66% English-only · Spanish 19% Other Indo-European 4% Vietnamese 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
▼ -87.83%
Current HPI
220.2136
Rent YoY
▼ -1.27%
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

+145.3% since first listed
23 events — show timeline
  • 2026-06-18 Price Changed $255,000 HARMLS
  • 2026-06-01 Price Changed $265,000 HARMLS
  • 2026-05-05 Listed $270,000 HARMLS
  • 2025-01-24 Rental Removed $1,850 HARMLS
  • 2025-01-24 Listing Removed HARMLS
  • 2025-01-15 Listed for Rent $1,850 HARMLS
  • 2025-01-13 Listed $260,000 HARMLS
  • 2025-01-07 Rental Removed $1,850 HARMLS
  • 2025-01-06 Listing Removed HARMLS
  • 2024-12-11 Relisted HARMLS
  • 2024-12-04 Pending HARMLS
  • 2024-12-03 Relisted HARMLS
  • 2024-11-28 Pending HARMLS
  • 2024-11-18 Listed $265,000 HARMLS
  • 2024-11-09 Listed for Rent $1,850 HARMLS
  • 2020-08-07 Sold (Public Records) Public Records
  • 2020-08-06 Sold (MLS) HARMLS
  • 2020-07-13 Pending HARMLS
  • 2020-07-06 Pending HARMLS
  • 2020-07-01 Listed $182,000 HARMLS
  • 2009-04-13 Sold (MLS) HARMLS
  • 2009-02-27 Listing Removed HARMLS
  • 2009-02-13 Listed $103,952 HARMLS

Property tax history

+7.1%/yr

Latest (2025): $5,631 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…