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

$160,000

For Sale - Active
3001 E Rio Grande St, Victoria, TX 77901
3 Beds
0 Baths
2,178 Square Feet
0.00 Acres Lot
Built in 1955
For Sale - Active
Units n/a
Checked: 5 hours ago
Updated: Aug 13, 2025 at 11:26PM

Investment Summary


Monthly Cash Flow
$45
Cap Rate
6.0%
Cash-on-Cash Return
1.5%
Debt Coverage Ratio
1.06
Internal Rate of Return (5 years)
5.4%

Property Description


0.00 Acres Lot
Built in 1955
For Sale - Active
Units n/a

CALLING ALL INVESTORS!!! This well maintained duplex is located in an area with steady rental demand. Each unit has 2 bedrooms and 1 bathroom with a spacious yard. This property will give you a great opportunity to boost cash flow with its income potential.

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

  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Asbestos Shingle
  • Foundation: Slab
  • Roof Material: Composition, Shingle

Land Information

  • Land Use: Residential Income
  • Land Use Subtype: Duplex

Lot Information

  • Parcel ID: 4220000400500
  • Lot Size: 0 sqft

Property Information

  • Property Type: Duplex
  • Style: Traditional
  • Year Built: 1955

Tax Information

  • Annual Tax: $1,964

Utilities

  • Water & Sewer: Public
  • Heating: Electric
  • Cooling: Ceiling Fan(s), Wall/Window Unit(s)

Location

  • County: Victoria

Listing Details


Listed by:
Kimberly A Smetters
All Star Properties
(361) 655-6765

Source:
Central Texas MLS (CTXMLS)
MLS#: 589292
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
$45
Cap Rate
6.0%
Cash-on-Cash Return
1.5%
Debt Coverage Ratio
1.06
Internal Rate of Return (5 years)
5.4%

Purchase Details

Find an Agent

Purchase price:
$160,000
Amount financed:
-$128,000
Down payment:
$32,000
Closing costs:
$4,800
Rehab costs:
$0
Initial cash invested:
$36,800
Square feet:
2,178
Cost per square foot:
$73
Monthly rent per square foot:
$0.64

Financing Details

Find a Lender

Loan amount:
$128,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$757
Property tax:
$164
Insurance:
$98
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,019

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,400 $16,800
Vacancy loss: (6%)
6% -$84 -$1,008
Operating income:
$1,316 $15,792

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$164-$1,964
Insurance: (7%)
7%-$98-$1,176
Property management: (8%)
8%-$112-$1,344
Repairs & maintenance: (5%)
5%-$70-$840
Capital expenditures: (5%)
5%-$70-$840
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (37%)
37%-$514-$6,164

Cash Flow


Monthly Yearly
Net operating income:
$802 $9,624
Mortgage payments:
-$757 -$9,084
Cash flow:
$45 $540