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

$430,000

For Sale - Active
7922 Emperors Pass, Missouri City, TX 77459
4 Beds
4 Baths
3,106 Square Feet
0.17 Acres Lot
Built in 2006
For Sale - Active
Units n/a
Checked: 3 hours ago
Updated: Aug 19, 2025 at 02:30PM

Investment Summary


Monthly Cash Flow
-$1,048
Cap Rate
2.8%
Cash-on-Cash Return
-12.7%
Debt Coverage Ratio
0.49
Internal Rate of Return (5 years)
-8.3%

Property Description


0.17 Acres Lot
Built in 2006
For Sale - Active
Units n/a

Looking for a home in Sienna "up front" in Anderson Springs? Here it is! Situated in a cul-de-sac with no direct rear neighbors, this 4 bedroom, 3.5 bath property boasts tile and wood flooring downstairs, a spacious kitchen with granite countertops, gas cooktop & great cabinet and counter space. You will love the convenience of a butler's pantry when entertaining. Primary bedroom is on the 1st floor with real wood floors and overlooks the backyard. Primary bath features include a jetted tub, separate shower, 2 individual vanities and large walk-in closet. The 2nd floor has it going on with three bedrooms, a media room with 2 large storage closets (could be converted to a 5th bedroom), a game room, and two full baths. For those unfamiliar with this fantastic master planned community, Amenities include golf, tennis & pickleball, fitness center, parks, playgrounds, pools & splash pads, an event pavilion, ball fields & tons of community events! Make this your home 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

  • Description: Attached, Driveway, Garage
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 12
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Sienna Residential Association
  • HOA Fee: $1,543/annually

Land Information

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

Lot Information

  • Parcel ID: 8131910020480907
  • Lot Size: 7379 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2006

Tax Information

  • Annual Tax: $10,621

Utilities

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

Location

  • County: Fort Bend

Listing Details


Listed by:
Kathryn Anderson
Better Homes and Gardens Real Estate Gary Greene - Sugar Land
(281) 460-4236

Source:
Houston Association of REALTORS
MLS#: 50428919
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$1,048
Cap Rate
2.8%
Cash-on-Cash Return
-12.7%
Debt Coverage Ratio
0.49
Internal Rate of Return (5 years)
-8.3%

Purchase Details

Find an Agent

Purchase price:
$430,000
Amount financed:
-$344,000
Down payment:
$86,000
Closing costs:
$12,900
Rehab costs:
$0
Initial cash invested:
$98,900
Square feet:
3,106
Cost per square foot:
$138
Monthly rent per square foot:
$0.93

Financing Details

Find a Lender

Loan amount:
$344,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,035
Property tax:
$885
Insurance:
$203
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,123

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,900 $34,800
Vacancy loss: (6%)
6% -$174 -$2,088
Operating income:
$2,726 $32,712

Operating Expenses


% Rent Monthly Yearly
Property taxes: (31%)
31%-$885-$10,621
Insurance: (7%)
7%-$203-$2,436
Property management: (8%)
8%-$232-$2,784
Repairs & maintenance: (5%)
5%-$145-$1,740
Capital expenditures: (5%)
5%-$145-$1,740
HOA fees: (4%)
4%-$129-$1,548
Total operating expenses: (60%)
60%-$1,739-$20,869

Cash Flow


Monthly Yearly
Net operating income:
$987 $11,844
Mortgage payments:
-$2,035 -$24,420
Cash flow:
$1,048 $12,576