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

$233,789

For Sale - Active
7810 Sawmill Trl, Houston, TX 77040
4 Beds
2 Baths
1,493 Square Feet
0.17 Acres Lot
Built in 1989
For Sale - Active
Units n/a
Checked: 5 hours ago
Updated: Sep 07, 2025 at 10:07AM

Investment Summary


Monthly Cash Flow
-$214
Cap Rate
4.6%
Cash-on-Cash Return
-4.8%
Debt Coverage Ratio
0.81
Internal Rate of Return (5 years)
-0.6%

Property Description


0.17 Acres Lot
Built in 1989
For Sale - Active
Units n/a

All brick 4bedroom 2bath home with 2 car garage. All on one story, home features a fireplace in the living area and a fully fenced large backyard. Great community close to 249N.Tenant occupied until Aug 31

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: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Woodland Oaks HOA
  • HOA Fee: $215/annually

Land Information

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

Lot Information

  • Parcel ID: 1156810220919
  • Lot Size: 7200 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Colonial
  • Year Built: 1989

Tax Information

  • Annual Tax: $3,983

Utilities

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

Location

  • County: Harris

Listing Details


Listed by:
Toni Leefook
First Impressions Realty
(281) 409-7507

Source:
Houston Association of REALTORS
MLS#: 38408737
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$214
Cap Rate
4.6%
Cash-on-Cash Return
-4.8%
Debt Coverage Ratio
0.81
Internal Rate of Return (5 years)
-0.6%

Purchase Details

Find an Agent

Purchase price:
$233,789
Amount financed:
-$187,031
Down payment:
$46,758
Closing costs:
$7,014
Rehab costs:
$0
Initial cash invested:
$53,772
Square feet:
1,493
Cost per square foot:
$157
Monthly rent per square foot:
$1.21

Financing Details

Find a Lender

Loan amount:
$187,031
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,106
Property tax:
$332
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,564

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (18%)
18%-$332-$3,983
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (1%)
1%-$18-$216
Total operating expenses: (44%)
44%-$800-$9,599

Cash Flow


Monthly Yearly
Net operating income:
$892 $10,704
Mortgage payments:
-$1,106 -$13,272
Cash flow:
$214 $2,568