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

$279,000

For Sale - Active
17030 Port O Call St, Crosby, TX 77532
4 Beds
2 Baths
1,567 Square Feet
0.20 Acres Lot
Built in 2006
For Sale - Active
Units n/a
Checked: 39 minutes ago
Updated: Sep 20, 2025 at 10:11AM

Investment Summary


Monthly Cash Flow
-$338
Cap Rate
4.2%
Cash-on-Cash Return
-6.3%
Debt Coverage Ratio
0.74
Internal Rate of Return (5 years)
-2.1%

Property Description


0.20 Acres Lot
Built in 2006
For Sale - Active
Units n/a

Welcome to this newly renovated home in the desirable Newport neighborhood. Enjoy river access with a permitted boat ramp, clubhouse, swimming pool, and parks. The house boasts updated flooring, a toddler play area, and a spacious 2 car garage with epoxy flooring for your projects. Entertain in the large backyard with friends and family.

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, Garage
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 4

Exterior Features

  • Exterior Walls Materials: Concrete Block
  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Newport POA
  • HOA Fee: $65/monthly

Land Information

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

Lot Information

  • Parcel ID: 1057480000014
  • Lot Size: 8751 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 2006

Tax Information

  • Annual Tax: $5,652

Utilities

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

Location

  • County: Harris

Listing Details


Listed by:
Gary Powers
Fathom Realty
(713) 628-2124

Source:
Houston Association of REALTORS
MLS#: 62712012
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$338
Cap Rate
4.2%
Cash-on-Cash Return
-6.3%
Debt Coverage Ratio
0.74
Internal Rate of Return (5 years)
-2.1%

Purchase Details

Find an Agent

Purchase price:
$279,000
Amount financed:
-$223,200
Down payment:
$55,800
Closing costs:
$8,370
Rehab costs:
$0
Initial cash invested:
$64,170
Square feet:
1,567
Cost per square foot:
$178
Monthly rent per square foot:
$1.40

Financing Details

Find a Lender

Loan amount:
$223,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,320
Property tax:
$471
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,945

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-$5,652
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: (3%)
3%-$65-$780
Total operating expenses: (49%)
49%-$1,086-$13,032

Cash Flow


Monthly Yearly
Net operating income:
$982 $11,784
Mortgage payments:
-$1,320 -$15,840
Cash flow:
-$338 -$4,056