Is the Houston market viable right now?
I recently moved into a new home and was planning to deploy my existing home as a long term rental in the Katy area. I've been trying to fill the house, but took a closer look at the numbers as some things have changed and don't know what makes the most sense moving forward. I'll provide the financial picture below with as much detail as I know, but I'm new to the game so please let me know if I'm missing anything relevant.
Estimated home value: $275,000
Current equity in home: ~$114,000
Loan details: 20 year loan from 2021, 2.65% rate. P&I is ~$12,800 annually
Taxes and Insurance: Without the homestead exemption, taxes are projected to be ~$7,200 and my insurance just renewed at ~$3,000 for a landlord policy. Yes, this was shopped through a broker and by far the cheapest option, even with a high wind/hail deductible and no personal property coverage.
Rent: The current market supports $2,100/month in this neighborhood, we have not received any interest at a price above that. (This is a 2,450 sqft home built in 2005, 4 bed 3 bath. All major appliances included)
HOA and misc: HOA is ~$600/yr and I've adopted the 1% rule for maintenance, so ~$2,750/yr. Also assuming 1 month of vacancy to be conservative, so $2,100. All utilities are paid by tenant and also lawn care is their responsibility.
Management and agent: I am managing the property myself so have no outflows there, but will pay a one time placement fee to my agent equal to one month's rent, $2,100 when a tenant is found. I do not expect this to be a recurring amount.
Appreciation: This home appreciated quickly after I bought it in 2020 but has come down from its highs a couple years ago and has been relatively steady at ~8% lower than peak FMV. Given the market, I'm not counting on any appreciation in the short term.
My math brings me to a negative cash flow, despite having a very good rate compared to if I were to buy an equivalent property today at current rates. That's also with no management, and I've pulled all the variable levers I can to minimize outflows. I'm struggling to see if I'm missing something and to evaluate if I should keep this home and accept a bit of negative cash flow annually as it's offset by the principal paydown and tax benefits of the property, although the return on my equity is very low when compared to just throwing my equity in the stock market or simpler investments, or if I should sell the home and look for better SFHs to invest in, but that leads me to the title; is the market even viable when I'm already cash flow negative with a great rate vs buying new properties with a 3x rate? Any and all insight and advice is welcome, and thanks in advance!
Cash flow = $25,200 (gross rent) - $7,200 (taxes) - $3,000 (insurance) - $5,450 (opex) - $12,800 (debt service) = -$3,250/yr