---
title: "11211 Broken Sky Dr, Houston, TX 77064: DSCR and rental numbers | DSCR Labs"
description: "Houston rental numbers: rent about $1,900 a month, DSCR 1.39 at 25% down, taxes 2.28% a year. A free Greater Houston DSCR Snapshot, updated Oct 27, 2026."
url: https://dscrlabs.com/calculator/tx/houston/11211-broken-sky-dr-77064/na8x8gy5
---

# 11211 Broken Sky Dr, Houston, TX 77064

For sale at $224,900. 4 bedrooms, 2 bathrooms, 1,592 sq ft, built 1978. Updated Oct 27, 2026.

## Summary

At the starting numbers, this home is a good fit for a DSCR loan. It works on all three scores with the rent covering the monthly payment 1.39 times and $211 a month left over after vacancy and reserves. Most lenders would likely make this loan on good terms. The home needs $10,000 one time to fix it up.

A price from $131,000 to $141,000 would work on all three and is possible with a motivated seller. The home is in a municipal utility district where REID ROAD MUD 1 adds 0.39% to the tax rate. Rents in Greater Houston have been flat so the numbers assume 8% vacancy and no rent growth. Get a real landlord insurance quote and a lender term sheet to firm up these estimates before making an offer.

## The numbers at the default assumptions

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

| | |
| --- | ---: |
| Price | $140,000 (the highest price where the numbers work) |
| Down payment | 25% ($35,000) |
| Renovation budget | $10,000 (paid in cash) |
| Interest rate (estimate) | 7.24% |
| Monthly payment (PITIA) | $1,362 |
| Principal and interest | $716 |
| Property taxes | $418 |
| Insurance | $229 |
| HOA dues | $0 |
| Rent (estimate) | $1,900 (likely $1,740 to $2,050, from 15 rentals) |
| DSCR | 1.39 (the rent covers the payment 1.39 times) |
| Monthly cash flow | $211 |
| Cash to close | $49,200 |
| Cash-on-cash return | 5.16% |

## Taxes

Combined tax rate 2.28% 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: $2,057 to $3,429 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/houston/11211-broken-sky-dr-77064/na8x8gy5

---

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