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

$425,000

For Sale - Active
505 E Strauss St, Bellville, TX 77418
3 Beds
0 Baths
2,320 Square Feet
0.00 Acres Lot
Built in 1924
For Sale - Active
Units n/a
Checked: 6 hours ago
Updated: Jun 14, 2025 at 03:11AM

Investment Summary


Monthly Cash Flow
-$621
Cap Rate
3.9%
Cash-on-Cash Return
-7.6%
Debt Coverage Ratio
0.69
Internal Rate of Return (5 years)
-3.4%

Property Description


0.00 Acres Lot
Built in 1924
For Sale - Active
Units n/a

This modern ranch style home is located in the heart of Bellville. It has been recently updated and boasts a large living room with an open concept to the kitchen and dining room. The attached garage has been updated to a great space, just off the dining room, which could be a home office, game room or hobby room. The renovation also added a spacious master closet. New windows were installed in 2022 and a new metal roof was added in 2024. You will be drawn outside to the oversized concrete patio, and barn with an attached covered space perfect for entertaining. The backyard is expansive with plenty of room for children and pets. This one is sure to impress, don't miss out on your private showing today!

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, Driveway, Garage
  • Details: Converted Garage
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 12

Exterior Features

  • Foundation: Slab
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 15055
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1924

Tax Information

  • Annual Tax: $3,186

Utilities

  • Water & Sewer: Public
  • Heating: Electric, Central
  • Cooling: Central Air

Location

  • County: Austin

Listing Details


Listed by:
Reesa Ueckert
1851 Properties, Inc
(979) 472-0559

Source:
Houston Association of REALTORS
MLS#: 86956092
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$621
Cap Rate
3.9%
Cash-on-Cash Return
-7.6%
Debt Coverage Ratio
0.69
Internal Rate of Return (5 years)
-3.4%

Purchase Details

Find an Agent

Purchase price:
$425,000
Amount financed:
-$340,000
Down payment:
$85,000
Closing costs:
$12,750
Rehab costs:
$0
Initial cash invested:
$97,750
Square feet:
2,320
Cost per square foot:
$183
Monthly rent per square foot:
$1.03

Financing Details

Find a Lender

Loan amount:
$340,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,011
Property tax:
$266
Insurance:
$168
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,445

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,400 $28,800
Vacancy loss: (6%)
6% -$144 -$1,728
Operating income:
$2,256 $27,072

Operating Expenses


% Rent Monthly Yearly
Property taxes: (11%)
11%-$266-$3,186
Insurance: (7%)
7%-$168-$2,016
Property management: (8%)
8%-$192-$2,304
Repairs & maintenance: (5%)
5%-$120-$1,440
Capital expenditures: (5%)
5%-$120-$1,440
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (36%)
36%-$866-$10,386

Cash Flow


Monthly Yearly
Net operating income:
$1,390 $16,680
Mortgage payments:
-$2,011 -$24,132
Cash flow:
$621 $7,452