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
3800 Tanglewilde St Apt 1008, Houston, TX 77063, US
Copied

$167,300
BiggerPockets estimate

Off Market
3800 Tanglewilde St Apt 1008, Houston, TX 77063
2 Beds
2.5 Baths
1,500 Square Feet
Lot n/a
Built in 1982
Off Market
Units n/a
Checked: 5 months ago
Updated: Jun 05, 2025 at 10:16AM

Investment Summary


Monthly Cash Flow
-$352
Cap Rate
3.2%
Cash-on-Cash Return
-11.0%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-6.6%

Property Description


Lot n/a
Built in 1982
Off Market
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 3800 Tanglewilde St Apt 1008, Houston, TX (ZIP code 77063) this condominium features 2 bedrooms, 2.5 bathrooms and approximately 1,500 square feet of living space. The property was built in 1982.

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: Garage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.5

Interior Features

  • # of Rooms: 4
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab

HOA

  • Has HOA: Yes
  • Association: Sierra Management
  • HOA Fee: $400/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 1154230100008

Property Information

  • Property Type: Condominium
  • Year Built: 1982

Tax Information

  • Annual Tax: $3,171

Utilities

  • Heating: Central, Electric
  • Cooling: Central Air, Electric

Location

  • County: Harris

Investment Summary


Monthly Cash Flow
-$352
Cap Rate
3.2%
Cash-on-Cash Return
-11.0%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-6.6%

Purchase Details

Find an Agent

Purchase price:
$167,300
Amount financed:
-$133,840
Down payment:
$33,460
Closing costs:
$5,019
Rehab costs:
$0
Initial cash invested:
$38,479
Square feet:
1,500
Cost per square foot:
$112
Monthly rent per square foot:
$1.07

Financing Details

Find a Lender

Loan amount:
$133,840
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$792
Property tax:
$264
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,168

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,600 $19,200
Vacancy loss: (6%)
6% -$96 -$1,152
Operating income:
$1,504 $18,048

Operating Expenses


% Rent Monthly Yearly
Property taxes: (17%)
17%-$264-$3,171
Insurance: (7%)
7%-$112-$1,344
Property management: (8%)
8%-$128-$1,536
Repairs & maintenance: (5%)
5%-$80-$960
Capital expenditures: (5%)
5%-$80-$960
HOA fees: (25%)
25%-$400-$4,800
Total operating expenses: (67%)
67%-$1,064-$12,771

Cash Flow


Monthly Yearly
Net operating income:
$440 $5,280
Mortgage payments:
-$792 -$9,504
Cash flow:
$352 $4,224