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

$478,000

For Sale - Active
905 Stevenson St, Sweeny, TX 77480
3 Beds
0 Baths
2,041 Square Feet
0.00 Acres Lot
Built in 2014
For Sale - Active
Units n/a
Checked: 16 hours ago
Updated: Apr 24, 2025 at 05:02AM

Investment Summary


Monthly Cash Flow
-$1,402
Cap Rate
2.8%
Cash-on-Cash Return
-15.3%
Debt Coverage Ratio
0.44
Internal Rate of Return (5 years)
-10.8%

Property Description


0.00 Acres Lot
Built in 2014
For Sale - Active
Units n/a

This beautiful 3-bedroom, 2.5-bath home offers a spacious and open floor plan, designed for comfortable living and entertaining. The primary bedroom is thoughtfully located on the opposite side of the home from the other bedrooms, offering added privacy and a tranquil retreat. Situated on a generous 1.47-acre lot, the property is fully fenced with sturdy 3-rail fencing, perfect for outdoor activities. Additional features include a convenient water softener, ensuring the best water quality throughout the home. A large 30x40 workshop offers ample space for hobbies, projects, or storage. The property is ready to welcome its next owners and is sure to offer comfort and versatility for years to come.

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

  • Description: AdditionalParking
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 1

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 80890023130
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2014

Tax Information

  • Annual Tax: $8,321

Utilities

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

Location

  • County: Brazoria

Listing Details


Listed by:
Tammie Bell
TBT Real Estate
(979) 292-6163

Source:
Houston Association of REALTORS
MLS#: 40288589
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$1,402
Cap Rate
2.8%
Cash-on-Cash Return
-15.3%
Debt Coverage Ratio
0.44
Internal Rate of Return (5 years)
-10.8%

Purchase Details

Find an Agent

Purchase price:
$478,000
Amount financed:
-$382,400
Down payment:
$95,600
Closing costs:
$14,340
Rehab costs:
$0
Initial cash invested:
$109,940
Square feet:
2,041
Cost per square foot:
$234
Monthly rent per square foot:
$1.27

Financing Details

Find a Lender

Loan amount:
$382,400
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$2,503
Property tax:
$693
Insurance:
$182
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,378

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,600 $31,200
Vacancy loss: (6%)
6% -$156 -$1,872
Operating income:
$2,444 $29,328

Operating Expenses


% Rent Monthly Yearly
Property taxes: (27%)
27%-$693-$8,321
Insurance: (7%)
7%-$182-$2,184
Property management: (8%)
8%-$208-$2,496
Repairs & maintenance: (5%)
5%-$130-$1,560
Capital expenditures: (5%)
5%-$130-$1,560
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (52%)
52%-$1,343-$16,121

Cash Flow


Monthly Yearly
Net operating income:
$1,101 $13,212
Mortgage payments:
-$2,503 -$30,036
Cash flow:
$1,402 $16,824