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

$375,000

For Sale - Active
5673 Fm 1094 Rd, Sealy, TX 77474
3 Beds
3 Baths
1,500 Square Feet
0.99 Acres Lot
Built in 1982
For Sale - Active
Units n/a
Checked: 22 hours ago
Updated: Aug 19, 2025 at 03:31PM

Investment Summary


Monthly Cash Flow
-$727
Cap Rate
3.4%
Cash-on-Cash Return
-10.1%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.8%

Property Description


0.99 Acres Lot
Built in 1982
For Sale - Active
Units n/a

Charming 1-Story Home on a Spacious Acre Lot – NO RESTRICTIONS & NEVER FLOODED! This beautifully updated 3-bedroom, 2-bath home offers peaceful country living with modern conveniences. Set on a large, unrestricted acre lot, the property features: Roof (Oct 2020) AC System (Oct 2020) Water Heater (Oct 2021) V250 Tank (Nov 2020) Goulds Pump (Dec 2020) Inside, you’ll find durable hard surface flooring throughout, stylishly updated bathrooms, and a refreshed kitchen with new stainless appliances including a convection oven, cooktop, and dishwasher—all installed in late 2020. A newly paved circular driveway offers easy access to both the front and rear of the home, and the oversized 2-car garage includes a non-functioning third bathroom, offering potential for future use or conversion. This move-in ready gem combines the freedom of country life with thoughtful upgrades throughout. Don’t miss it!

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: Detached, Garage
  • Details: Detached, Oversized, Additional Parking, Workshop in Garage, Attached, Gated
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 8
  • Fireplace: Yes

Exterior Features

  • Foundation: Slab
  • Roof Material: Composition

Land Information

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

Lot Information

  • Parcel ID: 45117
  • Lot Size: 43150 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1982

Tax Information

  • Annual Tax: $5,638

Utilities

  • Water & Sewer: Well
  • Heating: Natural Gas
  • Cooling: Ceiling Fan(s), Electric

Location

  • County: Austin

Listing Details


Listed by:
Cary White
Keller Williams Premier Realty
(713) 817-1525

Source:
Houston Association of REALTORS
MLS#: 80004675
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$727
Cap Rate
3.4%
Cash-on-Cash Return
-10.1%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-5.8%

Purchase Details

Find an Agent

Purchase price:
$375,000
Amount financed:
-$300,000
Down payment:
$75,000
Closing costs:
$11,250
Rehab costs:
$0
Initial cash invested:
$86,250
Square feet:
1,500
Cost per square foot:
$250
Monthly rent per square foot:
$1.47

Financing Details

Find a Lender

Loan amount:
$300,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,775
Property tax:
$470
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,399

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (21%)
21%-$470-$5,638
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (46%)
46%-$1,020-$12,238

Cash Flow


Monthly Yearly
Net operating income:
$1,048 $12,576
Mortgage payments:
-$1,775 -$21,300
Cash flow:
$727 $8,724