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

$428,500

For Sale - Active
1400 Bob White Trl, Sealy, TX 77474
3 Beds
0 Baths
2,725 Square Feet
0.00 Acres Lot
Built in 1996
For Sale - Active
Units n/a
Checked: 20 hours ago
Updated: May 15, 2025 at 03:47AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$96
Cap Rate
5.4%
Cash-on-Cash Return
-1.2%
Debt Coverage Ratio
0.95
Internal Rate of Return (5 years)
2.9%

Property Description


0.00 Acres Lot
Built in 1996
For Sale - Active
Units n/a

Custom built beautiful well-maintained home on corner lot is ready for you. This home features: high ceilings, formal dining and breakfast area, large family room with fireplace, a separate formal sitting area which could be used as an office/library, large walk-in closets in all bedrooms, a media/flex room upstairs, double vanities in both bathrooms, spacious kitchen, corian countertops, a storage building and nice mature trees.

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 (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 2

Exterior Features

  • Foundation: Slab
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 49540
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1996

Tax Information

  • Annual Tax: $0

Utilities

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

Location

  • County: Austin

Listing Details


Listed by:
Denise Cerny
Coldwell Banker Properties
(936) 931-3011

Source:
Houston Association of REALTORS
MLS#: 95429500
Houston Association of REALTORS

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$96
Cap Rate
5.4%
Cash-on-Cash Return
-1.2%
Debt Coverage Ratio
0.95
Internal Rate of Return (5 years)
2.9%

Purchase Details

Find an Agent

Purchase price:
$428,500
Amount financed:
-$342,800
Down payment:
$85,700
Closing costs:
$12,855
Rehab costs:
$0
Initial cash invested:
$98,555
Square feet:
2,725
Cost per square foot:
$157
Monthly rent per square foot:
$1.03

Financing Details

Find a Lender

Loan amount:
$342,800
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,028
Property tax:
$0
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,224

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$700-$8,400

Cash Flow


Monthly Yearly
Net operating income:
$1,932 $23,184
Mortgage payments:
-$2,028 -$24,336
Cash flow:
$96 $1,152