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

$319,000

For Sale - Active
319 Silverado Trl, Victoria, TX 77901
3 Beds
2 Baths
2,056 Square Feet
0.00 Acres Lot
Built in 2008
For Sale - Active
Units n/a
Checked: 13 hours ago
Updated: Jun 18, 2025 at 03:02AM

Investment Summary


Monthly Cash Flow
-$266
Cap Rate
4.7%
Cash-on-Cash Return
-4.4%
Debt Coverage Ratio
0.82
Internal Rate of Return (5 years)
-0.2%

Property Description


0.00 Acres Lot
Built in 2008
For Sale - Active
Units n/a

Spacious, Smartly Designed & Full of Charm – Welcome to 319 Silverado Trail! Step into comfort and functionality in this beautifully designed home located in Victoria. Boasting a thoughtful split floor plan, this property offers privacy and flow, perfect for both daily living and entertaining. You’ll love the expansive kitchen, truly the heart of the home, featuring ample counter space, abundant cabinetry, and a gas stove ideal for home chefs. Whether you’re hosting friends or cooking a cozy meal, this space delivers both style and function. The primary suite is a true retreat, complete with an en suite office — great for remote work, a reading nook, or a private gym. Enjoy your own slice of serenity while staying connected to everything you need. With spacious secondary bedrooms, updated finishes, and a layout that balances open concept with quiet corners. Don’t miss your chance to make 319 Silverado Trail your own — schedule your private tour today!

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: GarageFacesFront
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 1
  • # of Stories: 1

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 5084800103400
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2008

Tax Information

  • Annual Tax: $5,766

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Ceiling Fan(s), Electric

Location

  • County: Victoria

Listing Details


Listed by:
Adelina Rotar
Keller Williams Realty
(865) 603-8483

Source:
Central Texas MLS (CTXMLS)
MLS#: 576016
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
-$266
Cap Rate
4.7%
Cash-on-Cash Return
-4.4%
Debt Coverage Ratio
0.82
Internal Rate of Return (5 years)
-0.2%

Purchase Details

Find an Agent

Purchase price:
$319,000
Amount financed:
-$255,200
Down payment:
$63,800
Closing costs:
$9,570
Rehab costs:
$0
Initial cash invested:
$73,370
Square feet:
2,056
Cost per square foot:
$155
Monthly rent per square foot:
$1.22

Financing Details

Find a Lender

Loan amount:
$255,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,510
Property tax:
$481
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,166

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (19%)
19%-$481-$5,766
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (44%)
44%-$1,106-$13,266

Cash Flow


Monthly Yearly
Net operating income:
$1,244 $14,928
Mortgage payments:
-$1,510 -$18,120
Cash flow:
$266 $3,192