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

$555,000

For Sale - Active
19227 Seabiscuit Stable Trl, Tomball, TX 77377
4 Beds
0 Baths
2,895 Square Feet
0.00 Acres Lot
Built in 2022
For Sale - Active
Units n/a
Checked: 2 days ago
Updated: Jul 09, 2025 at 03:27AM

Investment Summary


Monthly Cash Flow
-$1,467
Cap Rate
2.5%
Cash-on-Cash Return
-13.8%
Debt Coverage Ratio
0.44
Internal Rate of Return (5 years)
-9.3%

Property Description


0.00 Acres Lot
Built in 2022
For Sale - Active
Units n/a

BETTER than NEW! Gorgeous 1-story 4BR/3.5BA Perry home w/3-car split garage & NO back neighbors. Light, bright & barely lived in, this home boasts a grand double-door 16' entry, soaring ceilings, open great room, & upgraded chef’s kitchen w/ 5-burner gas cooktop, quartz island, SS appliances, walk-in pantry & tons of storage. Spa-like upgraded primary suite features soaking tub, oversized shower, & 2 walk-in closets. Guest en suite + Hollywood bath. 2 flex rooms (office/media), whole-home water softener & filtration, sprinkler system, mud room, & covered patio. Enjoy A-rated Tomball ISD schools, community resort w/gym, pool, parks, playgrounds & more. No builder wait—move-in ready, meticulously maintained! Established landscaping, privacy, and flexible spaces set this home apart—peaceful living with quick access to shopping, dining, and major roads.

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: Garage Door Opener, Driveway, Attached
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Amira HOA / Sterling Mgmt
  • HOA Fee: $975/annually

Land Information

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

Lot Information

  • Parcel ID: 1454380010027
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2022

Tax Information

  • Annual Tax: $17,411

Utilities

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

Location

  • County: Harris

Listing Details


Listed by:
Darby Grimmett
Compass RE Texas, LLC - The Heights
(936) 827-9217

Source:
Houston Association of REALTORS
MLS#: 41134850
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$1,467
Cap Rate
2.5%
Cash-on-Cash Return
-13.8%
Debt Coverage Ratio
0.44
Internal Rate of Return (5 years)
-9.3%

Purchase Details

Find an Agent

Purchase price:
$555,000
Amount financed:
-$444,000
Down payment:
$111,000
Closing costs:
$16,650
Rehab costs:
$0
Initial cash invested:
$127,650
Square feet:
2,895
Cost per square foot:
$192
Monthly rent per square foot:
$1.35

Financing Details

Find a Lender

Loan amount:
$444,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,626
Property tax:
$1,451
Insurance:
$273
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,350

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,900 $46,800
Vacancy loss: (6%)
6% -$234 -$2,808
Operating income:
$3,666 $43,992

Operating Expenses


% Rent Monthly Yearly
Property taxes: (37%)
37%-$1,451-$17,411
Insurance: (7%)
7%-$273-$3,276
Property management: (8%)
8%-$312-$3,744
Repairs & maintenance: (5%)
5%-$195-$2,340
Capital expenditures: (5%)
5%-$195-$2,340
HOA fees: (2%)
2%-$81-$972
Total operating expenses: (64%)
64%-$2,507-$30,083

Cash Flow


Monthly Yearly
Net operating income:
$1,159 $13,908
Mortgage payments:
-$2,626 -$31,512
Cash flow:
$1,467 $17,604