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

$149,600

For Sale - Active
1604 N Levi St, Victoria, TX 77901
2 Beds
2 Baths
1,232 Square Feet
0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a
Checked: 12 hours ago
Updated: Jun 19, 2025 at 03:00AM

Investment Summary


Monthly Cash Flow
$206
Cap Rate
7.3%
Cash-on-Cash Return
7.2%
Debt Coverage Ratio
1.29
Internal Rate of Return (5 years)
11.0%

Property Description


0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a

First Time Home Buyers Dream!! 2019 build NEVER LIVED IN. 2 bedroom 2 full bath home with concrete off street parking and large fenced in back yard. This is the home you’ve been waiting for. Call today to schedule a showing.

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: Carport
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

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

Interior Features

  • # of Rooms: 1
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Fiber cement siding (Hardi-board/Hardi-plank
  • Foundation: Pillar/Post/Pier
  • Roof Material: Composition, Shingle

Land Information

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

Lot Information

  • Parcel ID: 4480011700100
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2019

Tax Information

  • Annual Tax: $2,282

Utilities

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

Location

  • County: Victoria

Listing Details


Listed by:
George Alexander
GC Real Estate LLC
(361) 550-7497

Source:
Central Texas MLS (CTXMLS)
MLS#: 577095
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
$206
Cap Rate
7.3%
Cash-on-Cash Return
7.2%
Debt Coverage Ratio
1.29
Internal Rate of Return (5 years)
11.0%

Purchase Details

Find an Agent

Purchase price:
$149,600
Amount financed:
-$119,680
Down payment:
$29,920
Closing costs:
$4,488
Rehab costs:
$0
Initial cash invested:
$34,408
Square feet:
1,232
Cost per square foot:
$121
Monthly rent per square foot:
$1.30

Financing Details

Find a Lender

Loan amount:
$119,680
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$708
Property tax:
$190
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,010

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,600 $19,200
Vacancy loss: (6%)
6% -$96 -$1,152
Operating income:
$1,504 $18,048

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$190-$2,282
Insurance: (7%)
7%-$112-$1,344
Property management: (8%)
8%-$128-$1,536
Repairs & maintenance: (5%)
5%-$80-$960
Capital expenditures: (5%)
5%-$80-$960
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (37%)
37%-$590-$7,082

Cash Flow


Monthly Yearly
Net operating income:
$914 $10,968
Mortgage payments:
-$708 -$8,496
Cash flow:
$206 $2,472