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

$665,000

For Sale - Active
78 E Stockbridge Landing Cir, The Woodlands, TX 77382
4 Beds
4 Baths
2,971 Square Feet
0.00 Acres Lot
Built in 1997
For Sale - Active
Units n/a
Checked: 24 hours ago
Updated: Jul 30, 2025 at 11:02AM

Investment Summary


Monthly Cash Flow
-$1,233
Cap Rate
3.5%
Cash-on-Cash Return
-9.7%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-5.4%

Property Description


0.00 Acres Lot
Built in 1997
For Sale - Active
Units n/a

Beautifully updated 4-bedroom, 3.5-bath home with a pool and 3 car garage. Tucked away on a private greenbelt lot in Alden Bridge, The Woodlands. Around the corner from Bush Elementary and Mitchell Intermediate schools. Vaulted ceilings and expansive windows flood the home with natural light. Timeless finishes include natural hardwood floors, travertine tile, granite countertops, and high ceilings throughout. The first-floor primary suite offers a cozy fireplace and a charming window seat overlooking the tranquil backyard. Upstairs you will find the secondary bedrooms along with a spacious bonus room above the 3-car garage that adds flexibility for a media room, playroom, or home office. Thoughtfully designed with abundant storage, generous closets, and built-ins, this home balances beauty with function. Step outside to your private retreat, where mature landscaping surrounds a lounge pool with swim jets and a relaxing waterfall. The backyard provides a peaceful escape with views of green space and nature. Enjoy the sounds of wildlife and watch the local deer from your own backyard. Ideally located on a quiet street, just a couple blocks from Alden Bridge Park where you can enjoy tennis, pickleball, basketball, volleyball, soccer fields, fishing, and more! Ride your bikes or walk on the miles of trails in this family friendly community. Minutes from Market Street shopping, Bear Branch Park, splash water park, recreational center, skate park, dog park, and The Woodlands Pavilion for concerts close by! Zoned to top-rated schools and not located in a floodplain, this move-in ready home is a rare find.

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: Garage Door Opener, Attached
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 9
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick
  • Foundation: Slab
  • Roof Material: Composition
  • Pool: Yes

Land Information

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

Lot Information

  • Parcel ID: 97191702300
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Two Story
  • Year Built: 1997

Tax Information

  • Annual Tax: $9,321

Utilities

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

Location

  • County: Montgomery

Listing Details


Listed by:
Lia Horton
Keller Williams Heritage
(214) 469-4177

Source:
San Antonio Board of REALTORS
MLS#: 1875878
San Antonio Board of REALTORS

Investment Summary


Monthly Cash Flow
-$1,233
Cap Rate
3.5%
Cash-on-Cash Return
-9.7%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-5.4%

Purchase Details

Find an Agent

Purchase price:
$665,000
Amount financed:
-$532,000
Down payment:
$133,000
Closing costs:
$19,950
Rehab costs:
$0
Initial cash invested:
$152,950
Square feet:
2,971
Cost per square foot:
$224
Monthly rent per square foot:
$1.31

Financing Details

Find a Lender

Loan amount:
$532,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,147
Property tax:
$777
Insurance:
$273
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,197

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,900 $46,800
Vacancy loss: (6%)
6% -$234 -$2,808
Operating income:
$3,666 $43,992

Operating Expenses


% Rent Monthly Yearly
Property taxes: (20%)
20%-$777-$9,322
Insurance: (7%)
7%-$273-$3,276
Property management: (8%)
8%-$312-$3,744
Repairs & maintenance: (5%)
5%-$195-$2,340
Capital expenditures: (5%)
5%-$195-$2,340
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (45%)
45%-$1,752-$21,022

Cash Flow


Monthly Yearly
Net operating income:
$1,914 $22,968
Mortgage payments:
-$3,147 -$37,764
Cash flow:
$1,233 $14,796