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

$278,000

For Sale - Active
13610 Lynnwood Ln, Sugar Land, TX 77498
3 Beds
0 Baths
1,499 Square Feet
0.00 Acres Lot
Built in 1973
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: May 27, 2025 at 06:49PM

Investment Summary


Monthly Cash Flow
-$545
Cap Rate
3.3%
Cash-on-Cash Return
-10.2%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.9%

Property Description


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

Investor Special! This Diamond in the rough home is a three bedroom, 2 bath home with a swimming pool on a Large Lot. This Home has so much potential! Low taxes. Great location. No HOA. Great location! Home is being sold AS IS.

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): 2
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Type: Hip
  • Roof Material: Composition
  • Pool: Yes

Land Information

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

Lot Information

  • Parcel ID: 4100010021500907
  • Lot Size: 0 sqft

Property Information

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

Tax Information

  • Annual Tax: $5,655

Utilities

  • Water & Sewer: Public
  • Heating: Central, Natural Gas
  • Cooling: Central Air

Location

  • County: Fort Bend

Listing Details


Listed by:
Denise McLarty
Keller Williams Realty Southwest
(713) 876-0233

Source:
Houston Association of REALTORS
MLS#: 44888963
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$545
Cap Rate
3.3%
Cash-on-Cash Return
-10.2%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.9%

Purchase Details

Find an Agent

Purchase price:
$278,000
Amount financed:
-$222,400
Down payment:
$55,600
Closing costs:
$8,340
Rehab costs:
$0
Initial cash invested:
$63,940
Square feet:
1,499
Cost per square foot:
$185
Monthly rent per square foot:
$1.20

Financing Details

Find a Lender

Loan amount:
$222,400
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,316
Property tax:
$471
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,913

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: (26%)
26%-$471-$5,655
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: (51%)
51%-$921-$11,055

Cash Flow


Monthly Yearly
Net operating income:
$771 $9,252
Mortgage payments:
-$1,316 -$15,792
Cash flow:
$545 $6,540