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
Photo
Photo
Photo
Photo
See all photos

$324,900

For Sale - Active
4903 Sea Oak Ct, Pasadena, TX 77505
3 Beds
0 Baths
2,483 Square Feet
0.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a
Checked: 7 hours ago
Updated: Jun 05, 2025 at 03:22AM

Investment Summary


Monthly Cash Flow
-$512
Cap Rate
3.8%
Cash-on-Cash Return
-8.2%
Debt Coverage Ratio
0.67
Internal Rate of Return (5 years)
-4.0%

Property Description


0.00 Acres Lot
Built in 2004
For Sale - Active
Units n/a

Fresh opportunity in Pasadena! Priced below market so you can choose your own flooring and paint—create your dream space and gain instant equity. This 3-bedroom, 2.5-bath single-story home offers 2,483 sq ft of flexible living space on a spacious corner lot. The open-concept layout features a large kitchen with a center island, gas range, and walk-in pantry that flows into a bright living room with a fireplace and wall of windows. A versatile flex room is perfect as a home office, playroom, or potential 4th bedroom. The oversized primary suite includes a soaking tub, separate shower, and walk-in closet. Located near parks, shopping, and major highways, this home is full of potential.

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, Driveway, Garage, GarageDoorOpener
  • Details: Garage Door Opener, Private, Driveway, Additional Parking, 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: 3
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Baywood Oaks Community Assoc
  • HOA Fee: $285/annually

Land Information

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

Lot Information

  • Parcel ID: 1240420010044
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2004

Tax Information

  • Annual Tax: $8,103

Utilities

  • Heating: Electric, Central
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Harris

Listing Details


Listed by:
Mark Guerra
NextHome Woodland Springs
(713) 870-8843

Source:
Houston Association of REALTORS
MLS#: 15006884
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$512
Cap Rate
3.8%
Cash-on-Cash Return
-8.2%
Debt Coverage Ratio
0.67
Internal Rate of Return (5 years)
-4.0%

Purchase Details

Find an Agent

Purchase price:
$324,900
Amount financed:
-$259,920
Down payment:
$64,980
Closing costs:
$9,747
Rehab costs:
$0
Initial cash invested:
$74,727
Square feet:
2,483
Cost per square foot:
$131
Monthly rent per square foot:
$1.01

Financing Details

Find a Lender

Loan amount:
$259,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,538
Property tax:
$675
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,388

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (27%)
27%-$675-$8,103
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (1%)
1%-$24-$288
Total operating expenses: (53%)
53%-$1,324-$15,891

Cash Flow


Monthly Yearly
Net operating income:
$1,026 $12,312
Mortgage payments:
-$1,538 -$18,456
Cash flow:
$512 $6,144