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

$392,500

For Sale - Active
211 Beaumont Dr, Magnolia, TX 77354
4 Beds
0 Baths
2,935 Square Feet
0.00 Acres Lot
Built in 1979
For Sale - Active
Units n/a
Checked: 24 hours ago
Updated: Jun 15, 2025 at 03:08AM

Investment Summary


Monthly Cash Flow
-$916
Cap Rate
3.5%
Cash-on-Cash Return
-12.2%
Debt Coverage Ratio
0.55
Internal Rate of Return (5 years)
-7.8%

Property Description


0.00 Acres Lot
Built in 1979
For Sale - Active
Units n/a

Welcome to Windmill Estates! This stunning traditional home on a spacious 1/4-acre lot boasts elegant granite countertops, a luxurious shower, and a versatile office/formal dining room. The massive game room with walk-in closet offers flexibility for additional living space. Recent updates include a new AC system in 2022, and new floors and garage door in 2023. With 3 bedrooms plus game room upstairs that could be additional bedroom, 2 full bathrooms plus 2 half baths and a serene backyard for outdoor dining, this home is move-in ready and perfect for entertaining. Don't miss the chance to make this gem your own in the heart of Magnolia.

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

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 2
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: WINDMILL ESTATES
  • HOA Fee: $548/annually

Land Information

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

Lot Information

  • Parcel ID: 95130006300
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1979

Tax Information

  • Annual Tax: $8,137

Utilities

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

Location

  • County: Montgomery

Listing Details


Listed by:
Ashley Pledger
Full Circle Texas
(713) 471-3958

Source:
Houston Association of REALTORS
MLS#: 21102311
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$916
Cap Rate
3.5%
Cash-on-Cash Return
-12.2%
Debt Coverage Ratio
0.55
Internal Rate of Return (5 years)
-7.8%

Purchase Details

Find an Agent

Purchase price:
$392,500
Amount financed:
-$314,000
Down payment:
$78,500
Closing costs:
$11,775
Rehab costs:
$0
Initial cash invested:
$90,275
Square feet:
2,935
Cost per square foot:
$134
Monthly rent per square foot:
$0.92

Financing Details

Find a Lender

Loan amount:
$314,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$2,055
Property tax:
$678
Insurance:
$189
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,922

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,700 $32,400
Vacancy loss: (6%)
6% -$162 -$1,944
Operating income:
$2,538 $30,456

Operating Expenses


% Rent Monthly Yearly
Property taxes: (25%)
25%-$678-$8,137
Insurance: (7%)
7%-$189-$2,268
Property management: (8%)
8%-$216-$2,592
Repairs & maintenance: (5%)
5%-$135-$1,620
Capital expenditures: (5%)
5%-$135-$1,620
HOA fees: (2%)
2%-$46-$552
Total operating expenses: (52%)
52%-$1,399-$16,789

Cash Flow


Monthly Yearly
Net operating income:
$1,139 $13,668
Mortgage payments:
-$2,055 -$24,660
Cash flow:
$916 $10,992