2151 Salinas Dr · Iowa Colony, TX 77583

$287,990

3 bd · 2.5 ba · 1,778 sqft · Townhouse · 8 Days on market

Built 2026 Excellent condition $133/mo HOA · 5% of rent

---

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).

• Cash flow +18.5/30.0
• ARV discount +7.5/15.0
• DSCR +5.8/10.0
• Condition / age +4.8/5.0
• 1% rule +4.3/10.0
• Schools +3.9/10.0
• Livability +3.2/5.0
• Rent growth +2.6/5.0
• Appreciation +0.0/10.0

Listing remarks

NEW! Lennar Texas Villas "Cowboy" Plan with Brick Elevation "F" in Sierra Vista! This new two-story townhome offers ample space to live and grow. An inviting open-concept layout on the first floor simplifies everyday transitions between a modern kitchen and inviting Great Room. On the second floor, a versatile loft provides a convenient shared living space easily accessible from two bedrooms and a luxe owner’s suite with dual walk-in closets.

Key facts

• Dual walk-in closets
• Inviting great room
• Modern kitchen

Tags

• OPEN-CONCEPT LAYOUT
• MODERN KITCHEN
• INVITING GREAT ROOM
• VERSATILE LOFT
• DUAL WALK-IN CLOSETS

Property features AI

Finance

• HOA & community: Sierra Vista HOA; Annual association fee (includes internet)

Exterior

• Parking: Attached garage
• Security: Security system
• Utilities: Has heating and cooling
• Home design: Residential property; Two-story home; Under construction (new construction - 2026); Slab foundation
• Construction: Brick and cement siding exterior; Built in 2026
• Exterior features: Security system; Composition roof

Interior

• Kitchen: Kitchen on the first floor
• Bedrooms: Primary bedroom on the second floor (approx. 13 x 15); Two additional second-floor bedrooms (approx. 10 x 11 and 10 x 10)
• Bathrooms: Two full bathrooms; One half bathroom
• Heating & cooling: Central heating (gas); Central electric air conditioning
• Interior features: Game room on the second floor; Family room on the first floor

🏗️ New construction. The $287,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $287,490.

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath townhouse listed at $288k. Condition is rated excellent.

Deal economics

• At list price, monthly cash flow is $272 ($3k/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 $266k (7.6% below list).
• Recommended offer: $266k (7.6% below list) — sets the bar for 1% rule.
• Cap rate 7.4% 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: amenities F, commute F, health & safety 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.
• Zoned schools: Iowa Colony H S (792 students, 56% FRL).
• Market conditions: Rents flat; 1139 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 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 $9k 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

• Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Recommended offer $266,190 (7.6% below list)

Questions for the listing agent

1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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?
4. 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.
5. 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.
6. 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: 0.93% ✗
• Cap rate: 7.43%
• Cash-on-cash: 4.06%
• DSCR: 1.18
• GRM: 9.0

CMA / ARV

• ARV (median comp): $287,490
• List price: $287,990
• Delta: 0.17%
• 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
2160 Salinas Dr	0.03mi	3/2.5	1,782 (+0%)	1mo	$286,990	$161	98
2171 Salinas Dr	0.02mi	3/2.5	1,778 (0%)	2mo	$287,990	$162	97
2167 Salinas Dr	0.05mi	3/2.5	1,728 (-3%)	0mo	$280,990	$163	93
2172 Salinas Dr	0.04mi	4/2.5 (+1)	1,780 (+0%)	1mo	$294,990	$166	92
2203 Salinas Dr	0.03mi	4/2.5 (+1)	1,782 (+0%)	1mo	$295,990	$166	92
2163 Salinas Dr	0.01mi	3/2.5	1,718 (-3%)	2mo	$280,990	$164	92
2214 Salinas Dr	0.06mi	4/2.5 (+1)	1,777 (-0%)	1mo	$299,991	$169	92
2227 Salinas Dr	0.06mi	4/2.5 (+1)	1,782 (+0%)	0mo	$298,990	$168	92
2207 Salinas Dr	0.04mi	4/2.5 (+1)	1,782 (+0%)	2mo	$295,990	$166	92
2176 Salinas Dr	0.04mi	3/2.5	1,715 (-4%)	1mo	$279,990	$163	91
2782 Mariposa Creek Dr	0.74mi	3/2.5	1,686 (-5%)	2mo	$229,000	$136	56
2766 Mariposa Creek Dr #3	0.72mi	3/2.5	1,661 (-7%)	2mo	$229,000	$138	54

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: -12.7%
• Equity multiple: 0.55×
• Total profit: $-35,998
• Equity at exit: $42,866

10-year hold

• IRR: -7.8%
• Equity multiple: 0.56×
• Total profit: $-35,323
• Equity at exit: $24,857

Cash invested: $80,497 (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.

Methodology + full state rankings →

ZIP-level market 77583

• Rents YoY: 0.4%
• Active inventory: 1139
• Price-to-rent: 9.0×

Monthly cashflow live

• Estimated rent: $2,662 high
• Mortgage (P&I): −$1,508
• Tax from tax record: −$70 /mo · $845/yr
• Insurance: −$120
• HOA: −$133
• Vacancy / Maint / Mgmt: −$559
• Net cashflow: $272

Break-even live

Break-even rent $2,317

Max offer price $287,490

Occupancy floor 85%

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: $71,872
• Closing costs: $8,625
• Reserves months: —
• Total cash needed: —

Rent comps 21 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
10211 Alpine Lake Ln Rosharon, TX	3.0–4.0	2.0–2.5	1731	$2,700	$1.56	1d	6	0.16mi
10211 Alpine Lake Ln Rosharon, TX	3.0–4.0	2.0–2.5	1731	$2,469	$1.43	43d	7	0.16mi
2314 Red Slate Dr Rosharon, TX	4.0	4.0	2531	$2,850	$1.13	43d	1	0.21mi
1816 Corsica Creek Ln Rosharon, TX	3.0–4.0	2.0–2.5	1653	$2,306	$1.40	1d	21	0.33mi
10313 Malta Trace Dr Rosharon, TX	4.0	2.0	1802	$2,545	$1.41	43d	1	0.42mi
9518 Peridot Green Dr Rosharon, TX	4.0	2.0	1593	$1,886	$1.18	22d	1	0.50mi
9423 Grand Spark Dr Rosharon, TX	3.0	3.0	1999	$2,600	$1.30	43d	1	0.80mi
10610 Cascade Creek Dr Rosharon, TX	3.0	2.0	1548	$2,700	$1.74	43d	1	1.04mi
10622 Cascade Creek Dr Rosharon, TX	4.0	2.0	1780	$2,775	$1.56	43d	1	1.07mi
1403 Cascade Hills Dr Rosharon, TX	4.0	3.0	2067	$3,450	$1.67	7d	1	1.08mi
10630 Cascade Creek Dr Rosharon, TX	3.0	2.5	1940	$2,875	$1.48	3d	1	1.08mi
10507 Moon Valley Ln Rosharon, TX	3.0	2.0	1548	$2,650	$1.71	1d	1	1.11mi
10502 Moon Valley Ln Rosharon, TX	3.0	2.0	1615	$2,725	$1.69	1d	1	1.14mi
1123 Diamond Drape Dr Rosharon, TX	4.0	2.0	1844	$2,000	$1.08	12d	1	1.15mi
1234 Scarlet Creek Dr Rosharon, TX	3.0	2.0	1548	$2,650	$1.71	1d	1	1.17mi
9901 Kilkenny St Iowa Colony, TX	3.0–4.0	2.5	1735	$2,275	$1.31	4d	1	1.19mi
10538 Wildflower View Dr Rosharon, TX	3.0	2.0	1522	$2,775	$1.82	1d	1	1.22mi
2510 Green Jasper Dr Rosharon, TX	3.0	2.0	1561	$2,375	$1.52	43d	1	1.22mi
10602 Wildflower View Dr Rosharon, TX	4.0	2.0	1596	$2,850	$1.79	20d	1	1.23mi
10714 Cliffs View Dr Iowa Colony, TX	4.0	3.5	2070	$2,700	$1.30	43d	1	1.27mi
2523 Topaz Hill Ln Rosharon, TX	3.0–4.0	2.0–2.5	1857	$2,425	$1.31	17d	1	1.46mi

HOA detail

• Monthly dues: $133 · $1,596/yr

Listing history 4 events

1. 2026-05-14
   status Pending 474-char remark
2. 2026-05-14
   price $287,990 474-char remark
3. 2026-05-12
   price $245,240 474-char remark
4. 2026-05-06
   listed $249,340 Active 474-char remark

ⓘ 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: $845 · $70/mo
• Projected year-2 tax: $5,270 · $439/mo
• Expected delta: +$4,425/yr (+$369/mo · 523.8%)

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

Taxation est. · year 1

• Rental income: $31,943
• − Mortgage interest: −$16,104
• − Property taxes: −$845
• − Insurance: −$1,437
• − Repairs & maintenance: −$2,555
• − Management: −$2,555
• − HOA: −$1,596
• − Depreciation: −$8,363
• Taxable loss: −$1,514
• Est. tax savings @ 24.0%: +$363
• After-tax cash flow: $3,628/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 · 10 photos

Excellent 95/100 None rehab

This new two-story townhome in Sierra Vista offers ample space and a modern layout. The exterior and interior are in excellent condition, with minimal maintenance required. A fresh coat of paint and landscaping improvements could further enhance its appeal.

Value-add opportunities

• Resale Painting the exterior brick — A fresh coat of paint can enhance the curb appeal and make the home look more inviting to potential buyers.
• Both Landscaping improvements — Enhancing the landscaping can improve the overall appearance and increase the home's value for both resale and rental.

Renovation cost estimate screening

Value-add ROI direction

• Resale Painting the exterior brick — A fresh coat of paint can enhance the curb appeal and make the home look more inviting to potential buyers. ↑
• Both Landscaping improvements — Enhancing the landscaping can improve the overall appearance and increase the home's value for both resale and rental. ↑

ⓘ 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: 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
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

+15.5% since first listed

4 events — show timeline

• 2026-05-14 Pending — HARMLS
• 2026-05-14 Price Changed $287,990 HARMLS
• 2026-05-12 Price Changed $245,240 HARMLS
• 2026-05-06 Listed $249,340 HARMLS