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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$379,900

Under Contract
2711 Sedona Creek Dr, Missouri City, TX 77459
5 Beds
4 Baths
2,969 Square Feet
0.16 Acres Lot
Built in 2001
Under Contract
Units n/a
Checked: 16 hours ago
Updated: Aug 31, 2025 at 10:12AM

Investment Summary


Monthly Cash Flow
-$700
Cap Rate
3.5%
Cash-on-Cash Return
-9.6%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-5.3%

Property Description


0.16 Acres Lot
Built in 2001
Under Contract
Units n/a

This move-in-ready home combines comfort and recent updates for a perfect family residence. Beautiful two-story home featuring 5 spacious bedrooms with 3 full and one half bath. The property boasts new carpet throughout the second floor, tile and laminate downstairs. Freshly painted throughout, including the garage. New automatic garage doors. The upgraded primary bath features new tiles, cabinets and a glass shower. The kitchen features new appliances, including oven, stovetop, and a new garbage disposal. Sellers have also redone the attic, adding insulation which will help make the home more energy efficient. Quiet and convenient Sedona Creek neighborhood, close to HWY 6 and the FB Toll Road and only minutes away from shopping and entertainment. Sellers to include kitchen fridge and new LG dryer and GE washer.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

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, Additional Parking
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Masonry
  • Foundation: Slab
  • Roof Type: Hip
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Principal Management
  • HOA Fee: $700/annually

Land Information

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

Lot Information

  • Parcel ID: 6660010030070907
  • Lot Size: 7174 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2001

Tax Information

  • Annual Tax: $7,651

Utilities

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

Location

  • County: Fort Bend

Listing Details


Listed by:
Bogdan Pasat
HomeSmart
(832) 493-4715

Source:
Houston Association of REALTORS
MLS#: 33455115
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$700
Cap Rate
3.5%
Cash-on-Cash Return
-9.6%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-5.3%

Purchase Details

Find an Agent

Purchase price:
$379,900
Amount financed:
-$303,920
Down payment:
$75,980
Closing costs:
$11,397
Rehab costs:
$0
Initial cash invested:
$87,377
Square feet:
2,969
Cost per square foot:
$128
Monthly rent per square foot:
$0.88

Financing Details

Find a Lender

Loan amount:
$303,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,798
Property tax:
$638
Insurance:
$182
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,618

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,600 $31,200
Vacancy loss: (6%)
6% -$156 -$1,872
Operating income:
$2,444 $29,328

Operating Expenses


% Rent Monthly Yearly
Property taxes: (25%)
25%-$638-$7,651
Insurance: (7%)
7%-$182-$2,184
Property management: (8%)
8%-$208-$2,496
Repairs & maintenance: (5%)
5%-$130-$1,560
Capital expenditures: (5%)
5%-$130-$1,560
HOA fees: (2%)
2%-$58-$696
Total operating expenses: (52%)
52%-$1,346-$16,147

Cash Flow


Monthly Yearly
Net operating income:
$1,098 $13,176
Mortgage payments:
-$1,798 -$21,576
Cash flow:
$700 $8,400