Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$365,000

For Sale - Active
10410 Dude Rd, Houston, TX 77064
4 Beds
3 Baths
2,368 Square Feet
0.21 Acres Lot
Built in 1987
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Sep 20, 2025 at 10:20AM

Investment Summary


Monthly Cash Flow
-$710
Cap Rate
3.3%
Cash-on-Cash Return
-10.1%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.8%

Property Description


0.21 Acres Lot
Built in 1987
For Sale - Active
Units n/a

Step into the warmth and character of this 4-bed, 2.5-bath gem in Winchester Country Trails—a neighborhood loved for its mature trees and timeless charm. With 2,368 sq. ft., this two-story home offers generous space, a cozy metal fireplace, and classic details throughout. Built in 1987, it blends solid construction with room to make it your own. Centrally located near major highways, it’s ideal for easy commuting and staying connected to everything Houston has to offer. A perfect find for buyers seeking comfort, space, and a true neighborhood feel.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Detached, Garage
  • Details: Detached, Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick
  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Winchester Country Trails HOA
  • HOA Fee: $650/annually

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 1161640050002
  • Lot Size: 9252 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Colonial, Traditional
  • Year Built: 1987

Tax Information

  • Annual Tax: $6,190

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Ceiling Fan(s), Electric

Location

  • County: Harris

Listing Details


Listed by:
Walter Davis
Keller Williams Realty Professionals
(832) 257-9083

Source:
Houston Association of REALTORS
MLS#: 28651860
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$710
Cap Rate
3.3%
Cash-on-Cash Return
-10.1%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.8%

Purchase Details

Find an Agent

Purchase price:
$365,000
Amount financed:
-$292,000
Down payment:
$73,000
Closing costs:
$10,950
Rehab costs:
$0
Initial cash invested:
$83,950
Square feet:
2,368
Cost per square foot:
$154
Monthly rent per square foot:
$0.97

Financing Details

Find a Lender

Loan amount:
$292,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,727
Property tax:
$516
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,404

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (22%)
22%-$516-$6,190
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (2%)
2%-$54-$648
Total operating expenses: (50%)
50%-$1,145-$13,738

Cash Flow


Monthly Yearly
Net operating income:
$1,017 $12,204
Mortgage payments:
-$1,727 -$20,724
Cash flow:
-$710 -$8,520