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

$589,900

For Sale - Active
17306 Browning Trace Ln, Richmond, TX 77407
5 Beds
4 Baths
3,455 Square Feet
0.17 Acres Lot
Built in 2012
For Sale - Active
Units n/a
Checked: 12 hours ago
Updated: Oct 07, 2025 at 10:17AM

Investment Summary


Monthly Cash Flow
-$1,631
Cap Rate
2.4%
Cash-on-Cash Return
-14.4%
Debt Coverage Ratio
0.42
Internal Rate of Return (5 years)
-10.0%

Property Description


0.17 Acres Lot
Built in 2012
For Sale - Active
Units n/a

! Beautiful floor plan - 5 bed rooms @ ALIANA master planned community, offers 2 award winning club houses, 2 fitness centers, 3 swimming pools, jogging trails and walking trails - Great schools - Huge living room with New LVP and with high ceiling, Dining room and Office - Spacious Master bed room @ downstairs with walk-in closet - Upgraded Kitchen with granite counter tops and abundant storage - 4 large bed rooms upstairs - Guest room with attached full restroom - Extended patio with gas and water connections - Well kept yard with sprinkler system - Conveniently located and easy to access to shopping centers, restaurants, highways such as 99, 90 , West park - Approx. 15 miles miles to Katy mill mall, 9 miles to First colony mall - 19 miles to Galleria - 5th bed room can be used as a media room, Guest room with attached restroom- Information provided is deemed reliable but not guaranteed and should be verified independently Don't miss it - Priced it right to sell it fast !!

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: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 14
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Type: Hip
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Sterling Association service
  • HOA Fee: $1,250/annually

Land Information

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

Lot Information

  • Parcel ID: 1001070030170907
  • Lot Size: 7440 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2012

Tax Information

  • Annual Tax: $12,139

Utilities

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

Location

  • County: Fort Bend

Listing Details


Listed by:
Benny George
Texas Signature Realty
(832) 863-7522

Source:
Houston Association of REALTORS
MLS#: 26568171
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$1,631
Cap Rate
2.4%
Cash-on-Cash Return
-14.4%
Debt Coverage Ratio
0.42
Internal Rate of Return (5 years)
-10.0%

Purchase Details

Find an Agent

Purchase price:
$589,900
Amount financed:
-$471,920
Down payment:
$117,980
Closing costs:
$17,697
Rehab costs:
$0
Initial cash invested:
$135,677
Square feet:
3,455
Cost per square foot:
$171
Monthly rent per square foot:
$0.96

Financing Details

Find a Lender

Loan amount:
$471,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,792
Property tax:
$1,012
Insurance:
$231
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,035

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,300 $39,600
Vacancy loss: (6%)
6% -$198 -$2,376
Operating income:
$3,102 $37,224

Operating Expenses


% Rent Monthly Yearly
Property taxes: (31%)
31%-$1,012-$12,139
Insurance: (7%)
7%-$231-$2,772
Property management: (8%)
8%-$264-$3,168
Repairs & maintenance: (5%)
5%-$165-$1,980
Capital expenditures: (5%)
5%-$165-$1,980
HOA fees: (3%)
3%-$104-$1,248
Total operating expenses: (59%)
59%-$1,941-$23,287

Cash Flow


Monthly Yearly
Net operating income:
$1,161 $13,932
Mortgage payments:
-$2,792 -$33,504
Cash flow:
-$1,631 -$19,572