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
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$239,000

For Sale - Active
808 Center St, El Campo, TX 77437
4 Beds
3 Baths
1,964 Square Feet
0.00 Acres Lot
Built in 1920
For Sale - Active
Units n/a
Checked: 23 hours ago
Updated: May 14, 2025 at 03:09AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$79
Cap Rate
5.9%
Cash-on-Cash Return
-1.7%
Debt Coverage Ratio
0.94
Internal Rate of Return (5 years)
2.3%

Property Description


0.00 Acres Lot
Built in 1920
For Sale - Active
Units n/a

Charming historic farmhouse style home in El Campo with roots dating back to the late 1800s. Owned by the same family since 1906, this property has upgraded plumbing, electrical, and HVAC systems. Featuring high ceilings, original hardwood floors in most rooms, Beaded board and Shiplap walls, and a spacious front porch with two side porches. The main level includes the primary bedroom and bath, a guest bedroom with half bath, while the second level offers two bedrooms, a full bath, and a additional room. This style is widely appreciated today for its classic and welcoming appearance. Don't miss the unique details and character of this well-maintained home steeped in history.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

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

  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 11
  • # of Stories: 2

Exterior Features

  • Foundation: Pillar/Post/Pier
  • Roof Material: Composition, Shingle

Land Information

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

Lot Information

  • Parcel ID: 36708
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: HistoricAntique, Other, SeeRemarks, Traditional
  • Year Built: 1920

Tax Information

  • Annual Tax: $0

Utilities

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

Location

  • County: Wharton

Listing Details


Listed by:
Nancy M Rollings
Red Dirt Realty Group
(713) 829-1586

Source:
Central Texas MLS (CTXMLS)
MLS#: 572982
Central Texas MLS (CTXMLS)

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$79
Cap Rate
5.9%
Cash-on-Cash Return
-1.7%
Debt Coverage Ratio
0.94
Internal Rate of Return (5 years)
2.3%

Purchase Details

Find an Agent

Purchase price:
$239,000
Amount financed:
-$191,200
Down payment:
$47,800
Closing costs:
$7,170
Rehab costs:
$0
Initial cash invested:
$54,970
Square feet:
1,964
Cost per square foot:
$122
Monthly rent per square foot:
$0.87

Financing Details

Find a Lender

Loan amount:
$191,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,252
Property tax:
$0
Insurance:
$119
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,371

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: (n/a)
n/an/an/a
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: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$425-$5,100

Cash Flow


Monthly Yearly
Net operating income:
$1,173 $14,076
Mortgage payments:
-$1,252 -$15,024
Cash flow:
$79 $948