---
title: "27222 Prairie Blazingstar Way, Hockley, TX 77447: DSCR and rental numbers | DSCR Labs"
description: "Hockley rental numbers: rent about $2,130 a month, DSCR 0.94 at 25% down, taxes 3.33% a year. A free Greater Houston DSCR Snapshot, updated Oct 15, 2026."
url: https://dscrlabs.com/calculator/tx/hockley/27222-prairie-blazingstar-way-77447/6az3xa9h
---

# 27222 Prairie Blazingstar Way, Hockley, TX 77447

For sale at $330,000. 3 bedrooms, 2 bathrooms, 1,995 sq ft, built 2024. Updated Oct 15, 2026.

## Summary

At the starting numbers, this home is not a good fit for a DSCR loan. You would put in $497 a month after vacancy and reserves, so the return on your cash is weak. Fewer lenders would make this loan, and getting this price would be hard. The home is built 2024.

For the numbers to work, the price would need to be about $84,000, which would be close to impossible to get. A rent of about $2,713 a month would also work, but that is above the likely range of $1,860 to $2,410. Putting 30% down would open the loan to most lenders. The MUD adds 1.10% to the tax rate, which is a big part of the gap. Before you make an offer, ask a local leasing agent what homes like this one have actually leased for.

## The numbers at the default assumptions

With 25% down and the estimated rate. Try your own numbers on the page.

| | |
| --- | ---: |
| Price | $165,000 (half the asking price or value) |
| Down payment | 25% ($41,250) |
| Renovation budget | $10,000 (paid in cash) |
| Interest rate (estimate) | 8.12% |
| Monthly payment (PITIA) | $2,261 |
| Principal and interest | $918 |
| Property taxes | $956 |
| Insurance | $286 |
| HOA dues | $100 |
| Rent (estimate) | $2,130 (likely $1,860 to $2,410, from 15 rentals) |
| DSCR | 0.94 (the rent covers the payment 0.94 times) |
| Monthly cash flow | −$497 |
| Cash to close | $56,200 |
| Cash-on-cash return | −10.61% |

## Taxes

Combined tax rate 3.33% a year (2026 rates), including a MUD. It uses no homestead exemption, because that ends when a home sells.

## Flood and insurance

FEMA flood zone X. Insurance estimate: $2,578 to $4,296 a year.

## Before you rely on these numbers

- Every number here is an estimate. Before you make an offer, get a lender’s quote, an insurance quote, and a recent lease nearby to check the rent.
- Property taxes reset after a purchase. The seller’s exemptions and caps don’t transfer, and the taxable value moves toward your price.
- Get a real landlord insurance quote. Prices vary a lot by ZIP code, roof age and flood zone.
- Check the rent against a recent lease nearby. Lenders use the lower of your signed lease and the appraiser’s rent estimate.
- Texas doesn’t make sale prices public, so every home value estimate here is rough. Ask an agent for recent sales nearby before you make an offer.

## Sources

U.S. Census Bureau, county tax records, FEMA’s flood map, the Texas Department of Insurance and RentCast. See how we make these reports: https://dscrlabs.com/calculator/methodology.md

Try your own price, down payment and rent on the report page: https://dscrlabs.com/calculator/tx/hockley/27222-prairie-blazingstar-way-77447/6az3xa9h

---

[Greater Houston DSCR Calculator](https://dscrlabs.com/) by [DSCR Labs](https://dscrlabs.com/). This is an estimate, not a loan approval.