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

$215,000

For Sale - Active
4014 Beatrice Ave, Dickinson, TX 77539
3 Beds
0 Baths
1,322 Square Feet
0.00 Acres Lot
Built in 1972
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: May 27, 2025 at 11:46AM

Investment Summary


Monthly Cash Flow
-$294
Cap Rate
4.6%
Cash-on-Cash Return
-7.1%
Debt Coverage Ratio
0.74
Internal Rate of Return (5 years)
-2.9%

Property Description


0.00 Acres Lot
Built in 1972
For Sale - Active
Units n/a

Discover the perfect blend of comfort, character, and outdoor living in this charming older home. This older home boasts a perfect blend of vintage charm and cozy comfort. Featuring 3 bedrooms, 2 bathrooms, a 2-car garage, a large living room, a breakfast room, and a quaint kitchen, this residence offers ample space for you to make memories and create your own personal sanctuary. And don't forget the expansive backyard, where outdoor living takes center stage. Let's explore the charm and possibilities this delightful home has to offer.

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: Attached, Garage
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 1

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 531700000006006
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1972

Tax Information

  • Annual Tax: $3,308

Utilities

  • Heating: Central, Natural Gas
  • Cooling: Central Air

Location

  • County: Galveston

Listing Details


Listed by:
Robert M. Bragg
Bayou Realtors, Inc.
(832) 534-0625

Source:
Houston Association of REALTORS
MLS#: 44957983
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$294
Cap Rate
4.6%
Cash-on-Cash Return
-7.1%
Debt Coverage Ratio
0.74
Internal Rate of Return (5 years)
-2.9%

Purchase Details

Find an Agent

Purchase price:
$215,000
Amount financed:
-$172,000
Down payment:
$43,000
Closing costs:
$6,450
Rehab costs:
$0
Initial cash invested:
$49,450
Square feet:
1,322
Cost per square foot:
$163
Monthly rent per square foot:
$1.21

Financing Details

Find a Lender

Loan amount:
$172,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$1,122
Property tax:
$276
Insurance:
$112
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,510

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%-$276-$3,308
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: (n/a)
n/an/an/a
Total operating expenses: (42%)
42%-$676-$8,108

Cash Flow


Monthly Yearly
Net operating income:
$828 $9,936
Mortgage payments:
-$1,122 -$13,464
Cash flow:
$294 $3,528