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

$825,000

For Sale - Active
49 Cassena Grove Pl, The Woodlands, TX 77375
3 Beds
0 Baths
2,701 Square Feet
0.00 Acres Lot
Built in 2020
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Jun 23, 2025 at 03:17AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$1,254
Cap Rate
4.4%
Cash-on-Cash Return
-7.9%
Debt Coverage Ratio
0.71
Internal Rate of Return (5 years)
-3.7%

Property Description


0.00 Acres Lot
Built in 2020
For Sale - Active
Units n/a

A Gorgeous Darling Home in Cassena Grove! This exquisite property is filled with upgrades, featuring beautiful engineered maple hardwood flooring, tall ceilings, and abundant windows that fill the home with natural light! The kitchen is a chef's dream, boasting top-of-the-line appliances, ample storage, bar seating, and stunning countertops that marry style and functionality. With 3 spacious bedrooms, including a luxurious primary suite with a large walk-in closet and spa-like en-suite bathroom, comfort and relaxation are assured. Plus, enjoy the convenience of a study and a sunroom, perfect for unwinding. Step outside to a beautifully landscaped yard and a screened-in covered porch, ideal for outdoor enjoyment. The high-efficiency HVAC system, complete with a whole-home dehumidifier, ensures year-round comfort. Located in the Premier Woodlands Creekside, peaceful cul-de-sac, and zoned to top-rated schools, this home offers a perfect blend of tranquility 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, Attached, Garage, GarageDoorOpener
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 6
  • Fireplace: Yes

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: 1380230010025
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2020

Tax Information

  • Annual Tax: $0

Utilities

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

Location

  • County: Harris

Listing Details


Listed by:
Lorena Merlo
Keller Williams Realty The Woodlands
(281) 914-3874

Source:
Houston Association of REALTORS
MLS#: 18598276
Houston Association of REALTORS

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$1,254
Cap Rate
4.4%
Cash-on-Cash Return
-7.9%
Debt Coverage Ratio
0.71
Internal Rate of Return (5 years)
-3.7%

Purchase Details

Find an Agent

Purchase price:
$825,000
Amount financed:
-$660,000
Down payment:
$165,000
Closing costs:
$24,750
Rehab costs:
$0
Initial cash invested:
$189,750
Square feet:
2,701
Cost per square foot:
$305
Monthly rent per square foot:
$1.63

Financing Details

Find a Lender

Loan amount:
$660,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.770%
Principal & interest:
$4,290
Property tax:
$0
Insurance:
$308
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,598

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,400 $52,800
Vacancy loss: (6%)
6% -$264 -$3,168
Operating income:
$4,136 $49,632

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$308-$3,696
Property management: (8%)
8%-$352-$4,224
Repairs & maintenance: (5%)
5%-$220-$2,640
Capital expenditures: (5%)
5%-$220-$2,640
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$1,100-$13,200

Cash Flow


Monthly Yearly
Net operating income:
$3,036 $36,432
Mortgage payments:
-$4,290 -$51,480
Cash flow:
$1,254 $15,048