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

$410,000

For Sale - Active
17711 Termini San Luis Pass Rd, Galveston, TX 77554
3 Beds
0 Baths
1,478 Square Feet
0.00 Acres Lot
Built in 1984
For Sale - Active
Units n/a
Checked: 18 hours ago
Updated: Jun 24, 2025 at 03:29AM

Investment Summary


Monthly Cash Flow
-$1,279
Cap Rate
2.5%
Cash-on-Cash Return
-16.3%
Debt Coverage Ratio
0.40
Internal Rate of Return (5 years)
-11.7%

Property Description


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

Just three rows from the sand, this beautifully updated end-unit townhome offers stunning ocean views from oversized picture windows and two private decks. Fully remodeled in late 2023 with modern finishes and a brand-new roof added in 2025. A large storage shed, covered carport, and fully stocked housekeeping closet make it ready for short-term rentals. Located in a walkable, family-friendly beachside community with a car-free shoreline. Enjoy the convenience of being just minutes from grocery stores, restaurants, fast food, liquor shops, and more. Whether you’re looking for a second home or a high-performing vacation rental, this turn-key retreat checks every box.All info per Seller.

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

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 11
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Seaside Townhomes Owners Assoc.
  • HOA Fee: $500/monthly

Land Information

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

Lot Information

  • Parcel ID: 435700000021000
  • Lot Size: 0 sqft

Property Information

  • Property Type: Townhouse
  • Style: Other Style
  • Year Built: 1984

Tax Information

  • Annual Tax: $6,841

Utilities

  • Heating: Electric, Central
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Galveston

Listing Details


Listed by:
Tabatha Urech
Martha Turner Sotheby's International Realty
(832) 755-0921

Source:
Houston Association of REALTORS
MLS#: 55702905
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$1,279
Cap Rate
2.5%
Cash-on-Cash Return
-16.3%
Debt Coverage Ratio
0.40
Internal Rate of Return (5 years)
-11.7%

Purchase Details

Find an Agent

Purchase price:
$410,000
Amount financed:
-$328,000
Down payment:
$82,000
Closing costs:
$12,300
Rehab costs:
$0
Initial cash invested:
$94,300
Square feet:
1,478
Cost per square foot:
$277
Monthly rent per square foot:
$1.89

Financing Details

Find a Lender

Loan amount:
$328,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$2,141
Property tax:
$570
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,907

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (20%)
20%-$570-$6,841
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (18%)
18%-$500-$6,000
Total operating expenses: (63%)
63%-$1,770-$21,241

Cash Flow


Monthly Yearly
Net operating income:
$862 $10,344
Mortgage payments:
-$2,141 -$25,692
Cash flow:
$1,279 $15,348