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

$193,999

For Sale - Active
1314 Natchez Ave, Pasadena, TX 77506
3 Beds
1 Bath
1,019 Square Feet
0.14 Acres Lot
Built in 1950
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Oct 07, 2025 at 10:24AM

Investment Summary


Monthly Cash Flow
-$232
Cap Rate
4.2%
Cash-on-Cash Return
-6.2%
Debt Coverage Ratio
0.75
Internal Rate of Return (5 years)
-2.1%

Property Description


0.14 Acres Lot
Built in 1950
For Sale - Active
Units n/a

JUST LISTED! This single-story home nestled in the Pasadena area. It features three spacious bedrooms and a well-appointed bathroom; this residence offers ample space for everyday living. The game room has a large window and ceramic tile flooring that provides an inviting atmosphere for entertaining. The large bright kitchen has wooden cabinets, abundant pantry space, and sleek laminate countertops. Each bedroom is thoughtfully designed with ceiling fans and ample closet space. Outside, there is a covered carport, while the big backyard is perfect for outdoor entertainment and relaxation, completing this Pasadena gem. The owner has done many updates including a NEW ROOF, fresh paint and new countertops! WE MAKE IT EASY TO OWN. This is a great opportunity! Don't wait, call us today to get more information on the owner's easy terms and smooth process that may be able to put the deed in your name and make this your dream home.

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): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 3
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Concrete Block
  • Foundation: Other
  • Roof Material: Other

Land Information

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

Lot Information

  • Parcel ID: 0761840120009
  • Lot Size: 6107 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Other
  • Year Built: 1950

Tax Information

  • Annual Tax: $2,535

Utilities

  • Heating: Other
  • Cooling: Other

Location

  • County: Harris

Listing Details


Listed by:
Chet Polniazek
1st Texas Realty Services
(713) 871-1600

Source:
Houston Association of REALTORS
MLS#: 71868074
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$232
Cap Rate
4.2%
Cash-on-Cash Return
-6.2%
Debt Coverage Ratio
0.75
Internal Rate of Return (5 years)
-2.1%

Purchase Details

Find an Agent

Purchase price:
$193,999
Amount financed:
-$155,199
Down payment:
$38,800
Closing costs:
$5,820
Rehab costs:
$0
Initial cash invested:
$44,620
Square feet:
1,019
Cost per square foot:
$190
Monthly rent per square foot:
$1.28

Financing Details

Find a Lender

Loan amount:
$155,199
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$918
Property tax:
$211
Insurance:
$91
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,220

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,300 $15,600
Vacancy loss: (6%)
6% -$78 -$936
Operating income:
$1,222 $14,664

Operating Expenses


% Rent Monthly Yearly
Property taxes: (16%)
16%-$211-$2,535
Insurance: (7%)
7%-$91-$1,092
Property management: (8%)
8%-$104-$1,248
Repairs & maintenance: (5%)
5%-$65-$780
Capital expenditures: (5%)
5%-$65-$780
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (41%)
41%-$536-$6,435

Cash Flow


Monthly Yearly
Net operating income:
$686 $8,232
Mortgage payments:
-$918 -$11,016
Cash flow:
-$232 -$2,784