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
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$399,000

For Sale - Active
106 Windwood Ln, Victoria, TX 77904
3 Beds
0 Baths
2,308 Square Feet
0.00 Acres Lot
Built in 2021
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: May 27, 2025 at 06:12PM

Investment Summary


Monthly Cash Flow
-$330
Cap Rate
4.7%
Cash-on-Cash Return
-4.3%
Debt Coverage Ratio
0.83
Internal Rate of Return (5 years)
-0.2%

Property Description


0.00 Acres Lot
Built in 2021
For Sale - Active
Units n/a

Welcome to your dream home! This stunning two-story residence combines elegance and functionality, offering an exceptional living experience. With three bedrooms and three bathrooms, this home is perfect for families and entertaining alike. Step inside to discover high ceilings that create an airy atmosphere, accentuated by beautiful, detailed ceilings that add touches of sophistication. The gourmet kitchen features custom granite countertops and a stylish backsplash, ideal for culinary enthusiasts. A large walk-in pantry provides ample storage space for all your kitchen essentials. The inviting living area seamlessly flows into a chic wet bar, perfect for hosting gatherings and enjoying quiet evenings. Retreat to the primary bath, where you'll find a lavish wet room designed for relaxation and rejuvenation, alongside generous walk-in closets that provide plenty of storage. This home is the perfect blend of modern design and comfort, making it an ideal sanctuary!

Build Your Team


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

Agents

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

Find an Agent

Lenders

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

Find a Lender

Property Managers

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

Find a Property Manager

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: Attached, Garage
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 3
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Rock, Stone
  • Foundation: Slab
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 3591000401200
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Contemporary/Modern, Split Level
  • Year Built: 2021

Tax Information

  • Annual Tax: $6,972

Utilities

  • Water & Sewer: Public
  • Heating: Electric, Central
  • Cooling: Attic Fan, Ceiling Fan(s), Central Air

Location

  • County: Victoria

Listing Details


Listed by:
Charles Jansky
eXp Realty LLC
(979) 758-2300

Source:
Houston Association of REALTORS
MLS#: 57959756
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$330
Cap Rate
4.7%
Cash-on-Cash Return
-4.3%
Debt Coverage Ratio
0.83
Internal Rate of Return (5 years)
-0.2%

Purchase Details

Find an Agent

Purchase price:
$399,000
Amount financed:
-$319,200
Down payment:
$79,800
Closing costs:
$11,970
Rehab costs:
$0
Initial cash invested:
$91,770
Square feet:
2,308
Cost per square foot:
$173
Monthly rent per square foot:
$1.34

Financing Details

Find a Lender

Loan amount:
$319,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,888
Property tax:
$581
Insurance:
$217
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,686

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,100 $37,200
Vacancy loss: (6%)
6% -$186 -$2,232
Operating income:
$2,914 $34,968

Operating Expenses


% Rent Monthly Yearly
Property taxes: (19%)
19%-$581-$6,972
Insurance: (7%)
7%-$217-$2,604
Property management: (8%)
8%-$248-$2,976
Repairs & maintenance: (5%)
5%-$155-$1,860
Capital expenditures: (5%)
5%-$155-$1,860
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (44%)
44%-$1,356-$16,272

Cash Flow


Monthly Yearly
Net operating income:
$1,558 $18,696
Mortgage payments:
-$1,888 -$22,656
Cash flow:
$330 $3,960