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

$290,000

For Sale - Active
14708 Perthshire Rd Unit F, Houston, TX 77079
4 Beds
3 Baths
2,726 Square Feet
0.04 Acres Lot
Built in 1979
For Sale - Active
Units n/a
Checked: 5 hours ago
Updated: Sep 20, 2025 at 10:23AM

Investment Summary


Monthly Cash Flow
-$725
Cap Rate
2.7%
Cash-on-Cash Return
-13.0%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-8.6%

Property Description


0.04 Acres Lot
Built in 1979
For Sale - Active
Units n/a

An exceptional residence in a charming and well-maintained community. Unlike other units in the complex, this home stands out with significant infrastructure and cosmetic upgrades that add both value and peace of mind. Professional lining of all original galvanized pipes, completed by a reputable plumbing company, to ensure long-term protection and functionality—an upgrade rarely found in neighboring units. A 2023 roof, brand-new HVAC system, and fresh paint throughout, from floors to ceilings, including trim, for a clean, modern feel. Every detail has been thoughtfully improved: all-new outlets, switches, and lighting fixtures to elevate style and efficiency. Extra custom storage solutions, making everyday living even more enjoyable. Enjoy the lifestyle offered by this welcoming community, complete with parks and a sparkling pool, perfect for relaxing weekends or evening strolls This is more than just a townhome; it's a turnkey property designed for comfort, style, & reliability

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: Carport
  • Details: Additional Parking, Assigned, Detached Carport
  • Garage Spaces: 0
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick
  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $400/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 1074930000155
  • Lot Size: 1558 sqft

Property Information

  • Property Type: Townhouse
  • Style: English, Traditional
  • Year Built: 1979

Tax Information

  • Annual Tax: $5,651

Utilities

  • Water & Sewer: Public
  • Heating: Electric
  • Cooling: Attic Fan, Ceiling Fan(s), Electric

Location

  • County: Harris

Listing Details


Listed by:
Yenny Mattei
Compass RE Texas, LLC - The Heights
(713) 836-8243

Source:
Houston Association of REALTORS
MLS#: 54597749
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$725
Cap Rate
2.7%
Cash-on-Cash Return
-13.0%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-8.6%

Purchase Details

Find an Agent

Purchase price:
$290,000
Amount financed:
-$232,000
Down payment:
$58,000
Closing costs:
$8,700
Rehab costs:
$0
Initial cash invested:
$66,700
Square feet:
2,726
Cost per square foot:
$106
Monthly rent per square foot:
$0.81

Financing Details

Find a Lender

Loan amount:
$232,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,372
Property tax:
$471
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,997

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (21%)
21%-$471-$5,651
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (18%)
18%-$400-$4,800
Total operating expenses: (65%)
65%-$1,421-$17,051

Cash Flow


Monthly Yearly
Net operating income:
$647 $7,764
Mortgage payments:
-$1,372 -$16,464
Cash flow:
-$725 -$8,700