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

$399,900

Under Contract
542 Kickapoo Dr, Anahuac, TX 77514
5 Beds
4 Baths
2,744 Square Feet
0.60 Acres Lot
Built in 2021
Under Contract
Units n/a
Checked: 3 hours ago
Updated: Sep 20, 2025 at 10:19AM

Investment Summary


Monthly Cash Flow
-$789
Cap Rate
3.3%
Cash-on-Cash Return
-10.3%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-6.0%

Property Description


0.60 Acres Lot
Built in 2021
Under Contract
Units n/a

This stunning home, on over 1/2 acre, is tucked away on a quiet cul-de-sac in Cypress Point! It's everything you've been waiting for! Oversized driveway that extends to the side of the home! With 5 spacious bedrooms, 3 full baths and property to spread out, this home is perfect for a or anyone who loves to entertain! No back neighbors means you'll enjoy peaceful privacy from your very own oversized backyard! Perfect for gatherings, a *future* pool, or just relaxing evenings under the stars! Storage building in the back yard stays; it even sits on a concrete slab! Covered back patio flow to an extended corner patio! Homes like this one just don't come available often in this community! Get a peep of that beautiful bayou in the aerial photos, surrounded by mature shade trees! Could this place be any more perfect?? Love the photos? Just wait until you get here and experience it in person!!

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: Attached, Garage
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 2

Exterior Features

  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Cypress Point HOA
  • HOA Fee: $700/annually

Land Information

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

Lot Information

  • Parcel ID: 225850004100100000800
  • Lot Size: 26136 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2021

Tax Information

  • Annual Tax: $8,426

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Electric

Location

  • County: Chambers

Listing Details


Listed by:
Tafi Daniels
RE/MAX ONE - Premier
(832) 350-4767

Source:
Houston Association of REALTORS
MLS#: 47470333
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$789
Cap Rate
3.3%
Cash-on-Cash Return
-10.3%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-6.0%

Purchase Details

Find an Agent

Purchase price:
$399,900
Amount financed:
-$319,920
Down payment:
$79,980
Closing costs:
$11,997
Rehab costs:
$0
Initial cash invested:
$91,977
Square feet:
2,744
Cost per square foot:
$146
Monthly rent per square foot:
$0.98

Financing Details

Find a Lender

Loan amount:
$319,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,892
Property tax:
$702
Insurance:
$189
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,783

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,700 $32,400
Vacancy loss: (6%)
6% -$162 -$1,944
Operating income:
$2,538 $30,456

Operating Expenses


% Rent Monthly Yearly
Property taxes: (26%)
26%-$702-$8,426
Insurance: (7%)
7%-$189-$2,268
Property management: (8%)
8%-$216-$2,592
Repairs & maintenance: (5%)
5%-$135-$1,620
Capital expenditures: (5%)
5%-$135-$1,620
HOA fees: (2%)
2%-$58-$696
Total operating expenses: (53%)
53%-$1,435-$17,222

Cash Flow


Monthly Yearly
Net operating income:
$1,103 $13,236
Mortgage payments:
-$1,892 -$22,704
Cash flow:
-$789 -$9,468