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

$535,000

For Sale - Active
4810 County Road 63, Rosharon, TX 77583
4 Beds
0 Baths
2,968 Square Feet
0.00 Acres Lot
Built in 2014
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 06, 2025 at 03:19AM

Investment Summary


Monthly Cash Flow
-$1,141
Cap Rate
3.1%
Cash-on-Cash Return
-11.1%
Debt Coverage Ratio
0.55
Internal Rate of Return (5 years)
-6.8%

Property Description


0.00 Acres Lot
Built in 2014
For Sale - Active
Units n/a

Welcome to Magnolia Bend, where luxury meets convenience in this custom-built waterfront solar home on over 1 acre. Appreciate the 9-foot chandelier entrance, wrought iron staircase, crown molding, and 3 fireplaces throughout. Enjoy the main level primary suite's tray ceiling and storage and fireplace built-in, 2nd level media and game room that includes built-in cabinets and a built-in fireplace along with an above garage Apartment/Retreat ready for your personal touch. 3 generous 2nd level bedrooms, 3 car garage with drive-through 3rd bay, water filtration system, solar and exterior dusk to dawn lighting add value and charm to this spacious home with no MUD taxes. With peaceful lake views, a covered Patio with Pergola, and fully stocked lake, this home is truly a retreat. Close proximity to shopping centers, and easy access to Hwy 288 and TX 6. This home blends luxury, serenity and convenience.

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: AdditionalParking, DetachedCarport, Driveway, Detached, Garage, Oversized, PorteCochere
  • Details: Oversized, Private, Driveway, Additional Parking, Boat, Detached
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 13
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Magnolia Bend HOA
  • HOA Fee: $600/annually

Land Information

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

Lot Information

  • Parcel ID: 63691001017
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2014

Tax Information

  • Annual Tax: $12,520

Utilities

  • Water & Sewer: Public
  • Heating: Central, Natural Gas
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Brazoria

Listing Details


Listed by:
Carlene Johnson
The Sears Group
(281) 845-4205

Source:
Houston Association of REALTORS
MLS#: 27038313
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$1,141
Cap Rate
3.1%
Cash-on-Cash Return
-11.1%
Debt Coverage Ratio
0.55
Internal Rate of Return (5 years)
-6.8%

Purchase Details

Find an Agent

Purchase price:
$535,000
Amount financed:
-$428,000
Down payment:
$107,000
Closing costs:
$16,050
Rehab costs:
$0
Initial cash invested:
$123,050
Square feet:
2,968
Cost per square foot:
$180
Monthly rent per square foot:
$1.21

Financing Details

Find a Lender

Loan amount:
$428,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,532
Property tax:
$1,043
Insurance:
$252
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,827

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,600 $43,200
Vacancy loss: (6%)
6% -$216 -$2,592
Operating income:
$3,384 $40,608

Operating Expenses


% Rent Monthly Yearly
Property taxes: (29%)
29%-$1,043-$12,520
Insurance: (7%)
7%-$252-$3,024
Property management: (8%)
8%-$288-$3,456
Repairs & maintenance: (5%)
5%-$180-$2,160
Capital expenditures: (5%)
5%-$180-$2,160
HOA fees: (1%)
1%-$50-$600
Total operating expenses: (55%)
55%-$1,993-$23,920

Cash Flow


Monthly Yearly
Net operating income:
$1,391 $16,692
Mortgage payments:
-$2,532 -$30,384
Cash flow:
$1,141 $13,692