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

$284,000

For Sale - Active
407 N Amthor St, Bellville, TX 77418
3 Beds
2 Baths
1,152 Square Feet
0.35 Acres Lot
Built in 1953
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Aug 19, 2025 at 07:55AM

Investment Summary


Monthly Cash Flow
-$322
Cap Rate
4.3%
Cash-on-Cash Return
-5.9%
Debt Coverage Ratio
0.76
Internal Rate of Return (5 years)
-1.7%

Property Description


0.35 Acres Lot
Built in 1953
For Sale - Active
Units n/a

Full of character and charm this fully renovated home rests on an oversized lot combining modern updates with a cozy, inviting atmosphere. The well-appointed floor plan features defined living & dining areas, offering an intimate and functional layout. The refreshed kitchen features ample storage, and brand-new appliances. The primary suite provides a cozy retreat with an updated ensuite bathroom featuring a walk-in shower and timeless finishes. Two additional bedrooms are perfect for family, or guests, all maintaining the home’s warm and welcoming feel. Adding to its appeal, all brand-new appliances, including the refrigerator, washer, and dryer, making this home truly move-in ready. The expansive outdoor space provides plenty of room for gardening, entertaining, or simply enjoying the fresh air. Conveniently located in the picturesque town of Bellville, this home offers the peace and tranquility of small-town living while being close to local shops, schools, and dining.

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

  • Description: None
  • Details: No Garage
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 3
  • # of Stories: 1

Exterior Features

  • Foundation: Pillar/Post/Pier
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 3685
  • Lot Size: 15246 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1953

Tax Information

  • Annual Tax: $2,638

Utilities

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

Location

  • County: Austin

Listing Details


Listed by:
Tiffany Shannon
Southern District Sotheby's International Realty
(979) 277-4093

Source:
Houston Association of REALTORS
MLS#: 38783548
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$322
Cap Rate
4.3%
Cash-on-Cash Return
-5.9%
Debt Coverage Ratio
0.76
Internal Rate of Return (5 years)
-1.7%

Purchase Details

Find an Agent

Purchase price:
$284,000
Amount financed:
-$227,200
Down payment:
$56,800
Closing costs:
$8,520
Rehab costs:
$0
Initial cash invested:
$65,320
Square feet:
1,152
Cost per square foot:
$247
Monthly rent per square foot:
$1.56

Financing Details

Find a Lender

Loan amount:
$227,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,344
Property tax:
$220
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,690

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$220-$2,638
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (37%)
37%-$670-$8,038

Cash Flow


Monthly Yearly
Net operating income:
$1,022 $12,264
Mortgage payments:
-$1,344 -$16,128
Cash flow:
$322 $3,864