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

$337,000

For Sale - Active
14110 Woodnook Dr, Houston, TX 77077
3 Beds
2 Baths
1,685 Square Feet
0.00 Acres Lot
Built in 1978
For Sale - Active
Units n/a
Checked: 11 hours ago
Updated: Jul 27, 2025 at 06:06AM

Investment Summary


Monthly Cash Flow
-$822
Cap Rate
2.8%
Cash-on-Cash Return
-12.7%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-8.3%

Property Description


0.00 Acres Lot
Built in 1978
For Sale - Active
Units n/a

Darling 3 bed, 2 bath, 2 car attached garage, 1 story patio home zoned to Barbara Bush Elementary, a wonderful friendly Energy Corridor Neighborhood with a very active Briar Hills Community - Pool for weekly swim team meetings, Tennis Courts, play park, basketball court, Social Activity Calendar bringing neighbors together. Charming well maintained home, Roof 2019, center point added electric cables 2025, oven 2012, attic insulation 2012, AC regularly serviced. Sit in the Living Room & enjoy the floor to ceiling windows out to a magnificent courtyard, enjoy regular daily visits from lots of beautiful birds that have been fed by the current owner for 22 years & enjoy the cute lush side & backyard with a beautiful array of bird boxes - included in the sale! Large Living room with built in shelves, gas log fireplace, carpet 2017, kitchen with white cabinets, large pantry, island with electric cook top, breakfast nook, utility room, 3 good sized bedroom with large closets. Security Patrol.

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, GarageDoorOpener
  • Details: Private, Driveway, Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

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 Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $1,100/annually

Land Information

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

Lot Information

  • Parcel ID: 1109630000079
  • Lot Size: 0 sqft

Property Information

  • Property Type: Townhouse
  • Style: Traditional
  • Year Built: 1978

Tax Information

  • Annual Tax: $6,174

Utilities

  • Water & Sewer: Public
  • Heating: Central, Natural Gas
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Harris

Listing Details


Listed by:
Lorna Ramsay
Keller Williams Realty Metropolitan
(713) 884-9678

Source:
Houston Association of REALTORS
MLS#: 88636199
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$822
Cap Rate
2.8%
Cash-on-Cash Return
-12.7%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-8.3%

Purchase Details

Find an Agent

Purchase price:
$337,000
Amount financed:
-$269,600
Down payment:
$67,400
Closing costs:
$10,110
Rehab costs:
$0
Initial cash invested:
$77,510
Square feet:
1,685
Cost per square foot:
$200
Monthly rent per square foot:
$1.19

Financing Details

Find a Lender

Loan amount:
$269,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,595
Property tax:
$515
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,250

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (26%)
26%-$515-$6,174
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (5%)
5%-$92-$1,104
Total operating expenses: (55%)
55%-$1,107-$13,278

Cash Flow


Monthly Yearly
Net operating income:
$773 $9,276
Mortgage payments:
-$1,595 -$19,140
Cash flow:
$822 $9,864