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
Photo
Photo
Photo
Photo
See all photos

$179,000

For Sale - Active
3410 Nagle St, Houston, TX 77004
2 Beds
0 Baths
1,415 Square Feet
0.00 Acres Lot
Built in 1930
For Sale - Active
Units n/a
Checked: 6 hours ago
Updated: May 05, 2025 at 06:00PM

Investment Summary


Monthly Cash Flow
-$418
Cap Rate
2.9%
Cash-on-Cash Return
-12.2%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-7.8%

Property Description


0.00 Acres Lot
Built in 1930
For Sale - Active
Units n/a

This is an investor special. Fire damage in the kitchen, and the property is being sold AS IS condition.

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

  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 0
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 3
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Foundation: Other
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 0191560020008
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Other Style
  • Year Built: 1930

Tax Information

  • Annual Tax: $3,963

Utilities

  • Water & Sewer: Public
  • Heating: None
  • Cooling: None

Location

  • County: Harris

Listing Details


Listed by:
Cameron Namazi
Summit Realty
(713) 545-3936

Source:
Houston Association of REALTORS
MLS#: 16748403
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$418
Cap Rate
2.9%
Cash-on-Cash Return
-12.2%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-7.8%

Purchase Details

Find an Agent

Purchase price:
$179,000
Amount financed:
-$143,200
Down payment:
$35,800
Closing costs:
$5,370
Rehab costs:
$0
Initial cash invested:
$41,170
Square feet:
1,415
Cost per square foot:
$127
Monthly rent per square foot:
$0.78

Financing Details

Find a Lender

Loan amount:
$143,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$847
Property tax:
$330
Insurance:
$77
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,254

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,100 $13,200
Vacancy loss: (6%)
6% -$66 -$792
Operating income:
$1,034 $12,408

Operating Expenses


% Rent Monthly Yearly
Property taxes: (30%)
30%-$330-$3,963
Insurance: (7%)
7%-$77-$924
Property management: (8%)
8%-$88-$1,056
Repairs & maintenance: (5%)
5%-$55-$660
Capital expenditures: (5%)
5%-$55-$660
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (55%)
55%-$605-$7,263

Cash Flow


Monthly Yearly
Net operating income:
$429 $5,148
Mortgage payments:
-$847 -$10,164
Cash flow:
$418 $5,016