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

$260,000

For Sale - Active
1106 Glenda St, Pearland, TX 77581
3 Beds
2 Baths
1,592 Square Feet
0.11 Acres Lot
Built in 1973
For Sale - Active
Units n/a
Checked: 21 hours ago
Updated: Aug 19, 2025 at 03:47PM

Investment Summary


Monthly Cash Flow
-$306
Cap Rate
4.3%
Cash-on-Cash Return
-6.1%
Debt Coverage Ratio
0.75
Internal Rate of Return (5 years)
-2.0%

Property Description


0.11 Acres Lot
Built in 1973
For Sale - Active
Units n/a

Come see this beautiful home that sits in a quiet neighborhood in Pearland, TX; It's a newly remodeled 3 bedroom, two bath home with a spacious living room and beautiful fireplace. With it's open floor plan, you are sure to enjoy your family dinners or family gatherings!

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

  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 1

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 27510002000
  • Lot Size: 5000 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1973

Tax Information

  • Annual Tax: $3,819

Utilities

  • Water & Sewer: Public
  • Heating: Electric
  • Cooling: Electric

Location

  • County: Brazoria

Listing Details


Listed by:
Saralydia Garza
Exceed Realty LLC
(832) 247-0775

Source:
Houston Association of REALTORS
MLS#: 42306635
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$306
Cap Rate
4.3%
Cash-on-Cash Return
-6.1%
Debt Coverage Ratio
0.75
Internal Rate of Return (5 years)
-2.0%

Purchase Details

Find an Agent

Purchase price:
$260,000
Amount financed:
-$208,000
Down payment:
$52,000
Closing costs:
$7,800
Rehab costs:
$0
Initial cash invested:
$59,800
Square feet:
1,592
Cost per square foot:
$163
Monthly rent per square foot:
$1.13

Financing Details

Find a Lender

Loan amount:
$208,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,230
Property tax:
$318
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,674

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (18%)
18%-$318-$3,819
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (43%)
43%-$768-$9,219

Cash Flow


Monthly Yearly
Net operating income:
$924 $11,088
Mortgage payments:
-$1,230 -$14,760
Cash flow:
$306 $3,672