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

$192,500

For Sale - Active
7822 Pacific Pearl St, Houston, TX 77072
4 Beds
2 Baths
1,504 Square Feet
0.05 Acres Lot
Built in 1973
For Sale - Active
Units n/a
Checked: 2 hours ago
Updated: Sep 10, 2025 at 10:21AM

Investment Summary


Monthly Cash Flow
-$207
Cap Rate
4.4%
Cash-on-Cash Return
-5.6%
Debt Coverage Ratio
0.77
Internal Rate of Return (5 years)
-1.4%

Property Description


0.05 Acres Lot
Built in 1973
For Sale - Active
Units n/a

Welcome to your beautifully renovated corner-lot townhouse in the sought-after Alief area! This stylish two-story home features new honey oak flooring, freshly painted walls, and a flexible bonus space perfect for a home office or game room. The updated kitchen boasts quartz countertops, brand-new stainless steel appliances, and elegant hardware. Upstairs, you'll find three spacious bedrooms with ample closet space. The primary suite offers his-and-hers sinks with new mirrors, countertops, and fixtures. Outside, enjoy a private enclosed patio with wrought iron fencing for added security, plus a generous backyard with sliding door access and a storage closet. This corner lot sits across from a serene park and picnic area, this home blends comfort, convenience, and charm in a prime location. Don’t miss your chance to own this updated gem—schedule your showing today!

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

  • Details: No Garage, Additional Parking, Attached Carport
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 6
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • HOA Fee: $155/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 1059630060001
  • Lot Size: 2257 sqft

Property Information

  • Property Type: Townhouse
  • Style: Traditional
  • Year Built: 1973

Tax Information

  • Annual Tax: $3,771

Utilities

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

Location

  • County: Harris

Listing Details


Listed by:
Maria Vega
AAA Realty
(281) 536-7397

Source:
Houston Association of REALTORS
MLS#: 65630973
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$207
Cap Rate
4.4%
Cash-on-Cash Return
-5.6%
Debt Coverage Ratio
0.77
Internal Rate of Return (5 years)
-1.4%

Purchase Details

Find an Agent

Purchase price:
$192,500
Amount financed:
-$154,000
Down payment:
$38,500
Closing costs:
$5,775
Rehab costs:
$0
Initial cash invested:
$44,275
Square feet:
1,504
Cost per square foot:
$128
Monthly rent per square foot:
$1.13

Financing Details

Find a Lender

Loan amount:
$154,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$911
Property tax:
$314
Insurance:
$119
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,344

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,700 $20,400
Vacancy loss: (6%)
6% -$102 -$1,224
Operating income:
$1,598 $19,176

Operating Expenses


% Rent Monthly Yearly
Property taxes: (18%)
18%-$314-$3,771
Insurance: (7%)
7%-$119-$1,428
Property management: (8%)
8%-$136-$1,632
Repairs & maintenance: (5%)
5%-$85-$1,020
Capital expenditures: (5%)
5%-$85-$1,020
HOA fees: (9%)
9%-$155-$1,860
Total operating expenses: (53%)
53%-$894-$10,731

Cash Flow


Monthly Yearly
Net operating income:
$704 $8,448
Mortgage payments:
-$911 -$10,932
Cash flow:
$207 $2,484