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

$299,999

For Sale - Active
19130 Timber Trace Dr, Humble, TX 77346
3 Beds
2 Baths
1,833 Square Feet
0.00 Acres Lot
Built in 1992
For Sale - Active
Units n/a
Checked: 6 hours ago
Updated: Aug 05, 2025 at 06:50AM

Investment Summary


Monthly Cash Flow
-$393
Cap Rate
4.1%
Cash-on-Cash Return
-6.8%
Debt Coverage Ratio
0.72
Internal Rate of Return (5 years)
-2.6%

Property Description


0.00 Acres Lot
Built in 1992
For Sale - Active
Units n/a

NEW ROOF COMING 8/21! POOL! SOLAR SCREENED IN BACK PORCH! BEAUTIFUL LANDSCAPING with Cedar Fence! 2.16 TAX RATE! Great location! Super clean, immaculate home with 3 Bedrooms, 2 Baths with an attached 2 Car Garage. As you walk into the spacious entry way where your eye goes right to the GAS LOG fireplace on a half wall that separates the Family Room from the Dining Room. Love this open concept yet with a little privacy where you want it. You have a peek through opening from the Kitchen to your Family & Dining Room. You will love the spacious Island Kitchen with a Breakfast Area to enjoy your coffee. You have a spacious Primary Bedroom with ensuite Bath, & 2 other bedrooms share a 2nd bath. The backyard is where you will enjoy your family & friends with a screened in porch, patio area, & a pool! Shutters through out & surveillance system w/cameras & alarm. Shopping & Entertainment is close by in the Atascocita Town Center. You have easy access to FM 1960, 69/59, and Beltway 8!

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: Garage
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 7
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Material: Composition
  • Pool: Yes

HOA

  • Has HOA: Yes
  • HOA Fee: $489/annually

Land Information

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

Lot Information

  • Parcel ID: 1163780130031
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1992

Tax Information

  • Annual Tax: $5,401

Utilities

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

Location

  • County: Harris

Listing Details


Listed by:
Matthew Guzman
RE/MAX Universal
(281) 973-5799

Source:
Houston Association of REALTORS
MLS#: 67611142
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$393
Cap Rate
4.1%
Cash-on-Cash Return
-6.8%
Debt Coverage Ratio
0.72
Internal Rate of Return (5 years)
-2.6%

Purchase Details

Find an Agent

Purchase price:
$299,999
Amount financed:
-$239,999
Down payment:
$60,000
Closing costs:
$9,000
Rehab costs:
$0
Initial cash invested:
$69,000
Square feet:
1,833
Cost per square foot:
$164
Monthly rent per square foot:
$1.20

Financing Details

Find a Lender

Loan amount:
$239,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,420
Property tax:
$450
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,024

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: (20%)
20%-$450-$5,401
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: (2%)
2%-$41-$492
Total operating expenses: (47%)
47%-$1,041-$12,493

Cash Flow


Monthly Yearly
Net operating income:
$1,027 $12,324
Mortgage payments:
-$1,420 -$17,040
Cash flow:
$393 $4,716