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

$299,000

For Sale - Active
1500 Leslie D Ln, Brenham, TX 77833
3 Beds
2 Baths
1,958 Square Feet
0.25 Acres Lot
Built in 1984
For Sale - Active
Units n/a
Checked: 9 hours ago
Updated: Aug 23, 2025 at 10:53AM

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
-$104
Cap Rate
5.3%
Cash-on-Cash Return
-1.8%
Debt Coverage Ratio
0.93
Internal Rate of Return (5 years)
2.2%

Property Description


0.25 Acres Lot
Built in 1984
For Sale - Active
Units n/a

This charming single-family home in the Woodson Terrace subdivision offers 3 bedrooms and 2 bathrooms across 1,958 square feet of living space. Built in 1984, this traditional-style, one-story home sits on a corner lot in a quiet neighborhood. The home features a spacious living area with a gaslog fireplace, a well-appointed kitchen with modern appliances, and comfortable bedrooms with ample closet space. The attached two-car garage provides convenience, while the public water and sewer services ensure easy maintenance. Located in Washington County, this home is within the Brenham Independent School District, with nearby schools including Brenham Junior High and Brenham High School. The property is also close to U.S. Highway 290, offering easy access to shopping, dining, and local attractions. This home presents an excellent opportunity for buyers looking for comfort and convenience in Brenham.

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: Attached, Driveway, Garage, GarageDoorOpener
  • Details: Attached, Additional Parking
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 8
  • Fireplace: Yes

Exterior Features

  • Foundation: Slab
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 676300001500
  • Lot Size: 10890 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1984

Tax Information

  • Annual Tax: $0

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Electric

Location

  • County: Washington

Listing Details


Listed by:
Crystal Krivacka
Crystal Fife Realty, LLC
(979) 826-0011

Source:
Houston Association of REALTORS
MLS#: 12539527
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
-$104
Cap Rate
5.3%
Cash-on-Cash Return
-1.8%
Debt Coverage Ratio
0.93
Internal Rate of Return (5 years)
2.2%

Purchase Details

Find an Agent

Purchase price:
$299,000
Amount financed:
-$239,200
Down payment:
$59,800
Closing costs:
$8,970
Rehab costs:
$0
Initial cash invested:
$68,770
Square feet:
1,958
Cost per square foot:
$153
Monthly rent per square foot:
$0.97

Financing Details

Find a Lender

Loan amount:
$239,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,415
Property tax:
$0
Insurance:
$133
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,548

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,900 $22,800
Vacancy loss: (6%)
6% -$114 -$1,368
Operating income:
$1,786 $21,432

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$133-$1,596
Property management: (8%)
8%-$152-$1,824
Repairs & maintenance: (5%)
5%-$95-$1,140
Capital expenditures: (5%)
5%-$95-$1,140
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$475-$5,700

Cash Flow


Monthly Yearly
Net operating income:
$1,311 $15,732
Mortgage payments:
-$1,415 -$16,980
Cash flow:
$104 $1,248