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
Photo
Photo
Photo
Photo
See all photos

$349,999

For Sale - Active
16707 Vivian Point Ln, Houston, TX 77095
3 Beds
0 Baths
2,265 Square Feet
0.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a
Checked: 2 hours ago
Updated: May 26, 2025 at 03:20AM

Investment Summary


Monthly Cash Flow
-$753
Cap Rate
3.1%
Cash-on-Cash Return
-11.2%
Debt Coverage Ratio
0.55
Internal Rate of Return (5 years)
-6.9%

Property Description


0.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 16707 Vivian Point Ln, Houston, TX (ZIP code 77095) this single family residence features 3 bedrooms and approximately 2,265 square feet of living space. The property was built in 2004.

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

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 8
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • HOA Fee: $1,295/annually

Land Information

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

Lot Information

  • Parcel ID: 1246430010020
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2004

Tax Information

  • Annual Tax: $6,912

Utilities

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

Location

  • County: Harris

Listing Details


Listed by:
Amber Shaikh
Realty World Elite Group
(713) 291-3787

Source:
Houston Association of REALTORS
MLS#: 38719693
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$753
Cap Rate
3.1%
Cash-on-Cash Return
-11.2%
Debt Coverage Ratio
0.55
Internal Rate of Return (5 years)
-6.9%

Purchase Details

Find an Agent

Purchase price:
$349,999
Amount financed:
-$279,999
Down payment:
$70,000
Closing costs:
$10,500
Rehab costs:
$0
Initial cash invested:
$80,500
Square feet:
2,265
Cost per square foot:
$155
Monthly rent per square foot:
$1.02

Financing Details

Find a Lender

Loan amount:
$279,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,656
Property tax:
$576
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,393

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (25%)
25%-$576-$6,912
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (5%)
5%-$108-$1,296
Total operating expenses: (55%)
55%-$1,259-$15,108

Cash Flow


Monthly Yearly
Net operating income:
$903 $10,836
Mortgage payments:
-$1,656 -$19,872
Cash flow:
$753 $9,036