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

$319,999

For Sale - Active
3417 Bremond St, Houston, TX 77004
2 Beds
1 Bath
720 Square Feet
0.11 Acres Lot
Built in 1930
For Sale - Active
3 Units
Checked: 23 hours ago
Updated: Aug 19, 2025 at 07:46AM

Investment Summary


Monthly Cash Flow
-$1,197
Cap Rate
1.2%
Cash-on-Cash Return
-19.5%
Debt Coverage Ratio
0.21
Internal Rate of Return (5 years)
-14.9%

Property Description


0.11 Acres Lot
Built in 1930
For Sale - Active
3 Units

Your opportunity to takeover a triplex income producing property. 3 single family residences with 2 beds and 1 bathroom. Light renovations have been made throughout the years. All fully occupied and lot is fully fenced. Walking distance to UH, TSU and the light rail. Owner is selling another triplex on the same street; inquiry for more details!

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: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 1.0

Interior Features

  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Concrete Block
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 0372620000013
  • Lot Size: 4750 sqft

Property Information

  • Property Type: Multi Family
  • Year Built: 1930

Tax Information

  • Annual Tax: $4,476

Utilities

  • Heating: Other
  • Cooling: Ceiling Fan(s), Other, Window Unit(s)

Location

  • County: Harris

Listing Details


Listed by:
Nicole Hohman
Nan & Company Properties
(832) 622-3149

Source:
Houston Association of REALTORS
MLS#: 96129214
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$1,197
Cap Rate
1.2%
Cash-on-Cash Return
-19.5%
Debt Coverage Ratio
0.21
Internal Rate of Return (5 years)
-14.9%

Purchase Details

Find an Agent

Purchase price:
$319,999
Amount financed:
-$255,999
Down payment:
$64,000
Closing costs:
$9,600
Rehab costs:
$0
Initial cash invested:
$73,600
Square feet:
720
Cost per square foot:
$444
Monthly rent per square foot:
$1.39

Financing Details

Find a Lender

Loan amount:
$255,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,514
Property tax:
$373
Insurance:
$70
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,957

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,000 $12,000
Vacancy loss: (6%)
6% -$60 -$720
Operating income:
$940 $11,280

Operating Expenses


% Rent Monthly Yearly
Property taxes: (37%)
37%-$373-$4,476
Insurance: (7%)
7%-$70-$840
Property management: (8%)
8%-$80-$960
Repairs & maintenance: (5%)
5%-$50-$600
Capital expenditures: (5%)
5%-$50-$600
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (62%)
62%-$623-$7,476

Cash Flow


Monthly Yearly
Net operating income:
$317 $3,804
Mortgage payments:
-$1,514 -$18,168
Cash flow:
$1,197 $14,364