Skip to main content
Loading page

77305

ZIPSAFMR
Montgomery County, TX
Loading Investment Score

ZIP Investment Score

-- 

095130300
BRFMR
Eff. Rent
0 BR$1,320$1,410
1 BR$1,350$1,420
2 BR$1,600$1,630
3 BR$2,160$1,650
4 BR$2,670$2,080
5 BR$3,070Not available
6 BR$3,531Not available
7 BR$4,061Not available
8 BR$4,670Not available

Purchase Price Calculator

Maximum purchase price
$180,301

Cost breakdown

+Likely effective rent$1,630
HUD FMR$1,600
Market rent$1,640
Est. payment standard (102%)Used$1,630
-Principal and interest-$912
Loan amount$144,241
Down payment$36,060
Rate6.50%
Term30 years
-Operating costs-$518
Property taxes-$180
Insurance-$175
Utilities$0
HOA$0
Management-$163
=Target cash flow+$200
Calculation mode

Hold period projections

Annual appreciation rate
3-year hold
+$26,231(72.7% ROI)
Projected value
$194,164
Return breakdown
Property appreciation+$13,863
Loan principal paid down+$5,168
Rental cash flow+$7,200
5-year hold
+$44,909(124.5% ROI)
Projected value
$203,994
Return breakdown
Property appreciation+$23,693
Loan principal paid down+$9,216
Rental cash flow+$12,000
10-year hold
+$96,458(267.5% ROI)
Projected value
$230,800
Return breakdown
Property appreciation+$50,499
Loan principal paid down+$21,959
Rental cash flow+$24,000

Public Housing Authority

Loading Public Housing Authority

Rolodex

Loading Rolodex

Market Alignment

Studio
0.90
1 BR
0.92
2 BR
0.98
3 BR
1.31
4 BR
1.28
0.701.001.30aligned range
Historical
FY 2023-2027
FMR
FY2027
Market rent
last ~365 days
Property value
--
Tax rate
--
Mortgage rate
--

ZIP 77305 fair market rent, FY 2027

For FY 2027, HUD's Small Area Fair Market Rent for a two-bedroom unit in ZIP 77305 (Conroe, TX) is $1,600 a month. That is down 5.3% from $1,690 in FY 2026. Conroe is in the Houston-The Woodlands-Sugar Land, TX HUD Metro FMR Area. HUD also publishes the ZIP-level Small Area FMRs shown here, but unless the local housing authority has adopted them, vouchers are based on the metro-wide two-bedroom FMR of $1,497. Among 31 ZIP codes in Montgomery County, 77305 is tied for the 11th-highest two-bedroom rent (county range $1,070–$2,040). The median county two-bedroom FMR in Texas is $1,105, so ZIP 77305 is 45% above it.

FY 2027 rent by bedroom

FY 2027 fair market rent by bedroom for 77305
BedroomsFY 2027Change90–110% range
Studio$1,320−3.6%$1,188–$1,452
1BR$1,350−4.9%$1,215–$1,485
2BR$1,600−5.3%$1,440–$1,760
3BR$2,160−4.8%$1,944–$2,376
4BR$2,670−6.0%$2,403–$2,937

Fair market rent history, FY 2023–2027

Fair market rent by fiscal year for 77305
Fiscal yearStudio1BR2BR3BR4BR
FY 2027$1,320$1,350$1,600$2,160$2,670
FY 2026$1,370$1,420$1,690$2,270$2,840
FY 2025$1,330$1,390$1,660$2,210$2,790
FY 2024$1,160$1,230$1,470$1,940$2,490
FY 2023$1,130$1,200$1,430$1,880$2,440

Two-bedroom rent in nearby Montgomery County ZIP codes

FY 2027 two-bedroom Small Area FMR by ZIP code
ZIP code2 bedroomvs. 77305
77301$1,350−15.6%
77302$1,440−10.0%
77303$1,280−20.0%
77304$1,490−6.9%
77305Current$1,600—
77306$1,070−33.1%
77316$1,530−4.4%
77318$1,470−8.1%
77327$1,120−30.0%
77328$1,210−24.4%
77339$1,720+7.5%
77353$1,6000.0%

Questions about ZIP 77305 rents

How much will Section 8 pay for a two-bedroom in ZIP 77305?

Housing authorities set voucher payment standards, normally between 90% and 110% of the FMR. With the metro-wide two-bedroom FMR of $1,497, which applies unless the housing authority uses Small Area FMRs, that basic range is $1,347 to $1,647 a month; under the ZIP-level Small Area FMR of $1,600 it would be $1,440 to $1,760. The voucher pays the lower of the payment standard or the gross rent, minus the tenant's share, which is usually about 30% of adjusted monthly income. Confirm the local housing authority's current schedule before underwriting.

Which HUD fair market rent area is ZIP 77305 in?

ZIP 77305 is in the Houston-The Woodlands-Sugar Land, TX HUD Metro FMR Area. Small Area FMRs are optional here; the metro-wide two-bedroom FMR is $1,497.

How much did fair market rent change in ZIP 77305 for FY 2027?

The two-bedroom FMR fell 5.3%, from $1,690 in FY 2026 to $1,600 in FY 2027. Since FY 2023 it has risen 11.9%.

When do FY 2027 fair market rents take effect?

HUD's FY 2027 fair market rents took effect on October 1, 2026. When FMRs change, housing authorities generally have up to three months to bring payment standards back within 90% to 110% of the new FMR.

Source: HUD FY 2027 Small Area Fair Market Rents and area FMRs. Payment-standard ranges are 90% to 110% of FMR, HUD's basic range, not a housing authority's published schedule. How payment standards are set