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

$400,000

For Sale - Active
25718 Balsamwood Dr, Tomball, TX 77375
4 Beds
3 Baths
2,365 Square Feet
0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a
Checked: 12 hours ago
Updated: Jul 30, 2025 at 07:20AM

Investment Summary


Monthly Cash Flow
-$770
Cap Rate
3.4%
Cash-on-Cash Return
-10.0%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.7%

Property Description


0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a

Welcome to your next chapter in the quiet, tucked-away community of Fairway Farms. This 4-bedroom, 3-bath home sits proudly on a corner lot with a spacious 3-car garage—perfect for extra storage or weekend projects. Inside, you'll find an open layout that blends comfort and function with room to grow, host, and make memories. Zoned to sought-after Tomball ISD and just minutes from the charm of Old Town Tomball and the dining and shopping options in Creekside, the location offers the best of both small-town feel and big conveniences. In a neighborhood known for its friendly vibe and peaceful streets, this home is the kind you can settle into and stay awhile.

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: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 12
  • # of Stories: 2

Exterior Features

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

HOA

  • Has HOA: Yes
  • HOA Fee: $700/annually

Land Information

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

Lot Information

  • Parcel ID: 1373030070008
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2019

Tax Information

  • Annual Tax: $9,006

Utilities

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

Location

  • County: Harris

Listing Details


Listed by:
Megan Baker
CB&A, Realtors
(620) 680-0312

Source:
Houston Association of REALTORS
MLS#: 95150275
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$770
Cap Rate
3.4%
Cash-on-Cash Return
-10.0%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.7%

Purchase Details

Find an Agent

Purchase price:
$400,000
Amount financed:
-$320,000
Down payment:
$80,000
Closing costs:
$12,000
Rehab costs:
$0
Initial cash invested:
$92,000
Square feet:
2,365
Cost per square foot:
$169
Monthly rent per square foot:
$1.18

Financing Details

Find a Lender

Loan amount:
$320,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,893
Property tax:
$751
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,840

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: (27%)
27%-$751-$9,006
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: (2%)
2%-$58-$696
Total operating expenses: (54%)
54%-$1,509-$18,102

Cash Flow


Monthly Yearly
Net operating income:
$1,123 $13,476
Mortgage payments:
-$1,893 -$22,716
Cash flow:
$770 $9,240