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

$575,000

For Sale - Active
711 W Sidnor St, Alvin, TX 77511
4 Beds
3 Baths
4,440 Square Feet
0.72 Acres Lot
Built in 1955
For Sale - Active
Units n/a
Checked: 18 hours ago
Updated: Sep 03, 2025 at 10:14AM

Investment Summary


Monthly Cash Flow
-$592
Cap Rate
4.4%
Cash-on-Cash Return
-5.4%
Debt Coverage Ratio
0.78
Internal Rate of Return (5 years)
-1.2%

Property Description


0.72 Acres Lot
Built in 1955
For Sale - Active
Units n/a

Unique opportunity in the heart of Alvin! This expansive 4,440 sq ft corner-lot property offers incredible flexibility for residential or commercial use (buyer to verify zoning). With 4 bedrooms, 3 full baths, dual kitchens, office space, and multiple living areas, it’s ideal for a live/work setup, multigenerational living, or creative business ventures. Situated on over 31,000 sq ft of land, with ample parking, brick exterior, and high-visibility location—this is your blank canvas in a prime spot. Don’t miss the chance to own a truly versatile space!

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: 1
  • Spaces Total: 1

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 5

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: 12350169000
  • Lot Size: 31249 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1955

Tax Information

  • Annual Tax: $11,707

Utilities

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

Location

  • County: Brazoria

Listing Details


Listed by:
Lindsey Vaughn
RE/MAX American Dream
(281) 610-8353

Source:
Houston Association of REALTORS
MLS#: 37400297
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$592
Cap Rate
4.4%
Cash-on-Cash Return
-5.4%
Debt Coverage Ratio
0.78
Internal Rate of Return (5 years)
-1.2%

Purchase Details

Find an Agent

Purchase price:
$575,000
Amount financed:
-$460,000
Down payment:
$115,000
Closing costs:
$17,250
Rehab costs:
$0
Initial cash invested:
$132,250
Square feet:
4,440
Cost per square foot:
$130
Monthly rent per square foot:
$1.01

Financing Details

Find a Lender

Loan amount:
$460,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,721
Property tax:
$976
Insurance:
$315
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,012

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,500 $54,000
Vacancy loss: (6%)
6% -$270 -$3,240
Operating income:
$4,230 $50,760

Operating Expenses


% Rent Monthly Yearly
Property taxes: (22%)
22%-$976-$11,707
Insurance: (7%)
7%-$315-$3,780
Property management: (8%)
8%-$360-$4,320
Repairs & maintenance: (5%)
5%-$225-$2,700
Capital expenditures: (5%)
5%-$225-$2,700
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (47%)
47%-$2,101-$25,207

Cash Flow


Monthly Yearly
Net operating income:
$2,129 $25,548
Mortgage payments:
-$2,721 -$32,652
Cash flow:
$592 $7,104