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

$259,000

Under Contract
112 Cedar Ridge Dr, Nolanville, TX 76559
4 Beds
2 Baths
1,668 Square Feet
0.00 Acres Lot
Built in 2005
Under Contract
Units n/a
Checked: 21 hours ago
Updated: Sep 11, 2025 at 10:22AM

Investment Summary


Monthly Cash Flow
-$431
Cap Rate
3.7%
Cash-on-Cash Return
-8.7%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-4.4%

Property Description


0.00 Acres Lot
Built in 2005
Under Contract
Units n/a

Discover this beautifully remodeled 4-bedroom, 2-bathroom home that perfectly blends small-town charm with modern convenience. Located in a peaceful, friendly community just minutes from the city, this home offers the ideal lifestyle for families or anyone seeking comfort and space. Step inside to find freshly renovated bathrooms and a stunning modern kitchen featuring updated fixtures, countertops, and cabinetry. The open layout flows effortlessly, making entertaining a breeze. Step outside to your very own retreat with a huge back porch patio perfect for BBQs, relaxing evenings, and outdoor gatherings. Whether you're sipping your morning coffee or hosting friends, this space delivers!

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: Attached, DoorSingle, Garage
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 8
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Type: Hip
  • Roof Material: Composition, Shingle

Land Information

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

Lot Information

  • Parcel ID: 349744
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2005

Tax Information

  • Annual Tax: $4,537

Utilities

  • Water & Sewer: Public
  • Cooling: Ceiling Fan(s)

Location

  • County: Bell

Listing Details


Listed by:
Carissa Vanderbilt
Exit Heart Of Texas Realty - K
(254) 535-9498

Source:
Central Texas MLS (CTXMLS)
MLS#: 588628
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
-$431
Cap Rate
3.7%
Cash-on-Cash Return
-8.7%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-4.4%

Purchase Details

Find an Agent

Purchase price:
$259,000
Amount financed:
-$207,200
Down payment:
$51,800
Closing costs:
$7,770
Rehab costs:
$0
Initial cash invested:
$59,570
Square feet:
1,668
Cost per square foot:
$155
Monthly rent per square foot:
$1.02

Financing Details

Find a Lender

Loan amount:
$207,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,226
Property tax:
$378
Insurance:
$119
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,723

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,700 $20,400
Vacancy loss: (6%)
6% -$102 -$1,224
Operating income:
$1,598 $19,176

Operating Expenses


% Rent Monthly Yearly
Property taxes: (22%)
22%-$378-$4,537
Insurance: (7%)
7%-$119-$1,428
Property management: (8%)
8%-$136-$1,632
Repairs & maintenance: (5%)
5%-$85-$1,020
Capital expenditures: (5%)
5%-$85-$1,020
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (47%)
47%-$803-$9,637

Cash Flow


Monthly Yearly
Net operating income:
$795 $9,540
Mortgage payments:
-$1,226 -$14,712
Cash flow:
-$431 -$5,172