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

$345,000

For Sale - Active
9707 Fm 524 Rd, Sweeny, TX 77480
3 Beds
0 Baths
1,636 Square Feet
0.00 Acres Lot
Built in 1975
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Jun 12, 2025 at 03:34AM

Investment Summary


Monthly Cash Flow
-$609
Cap Rate
4.2%
Cash-on-Cash Return
-9.2%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.9%

Property Description


0.00 Acres Lot
Built in 1975
For Sale - Active
Units n/a

Horse Lovers Oasis!! 4 acres on FM 524 right outside of Sweeny sits a cute 3/2/1 country home. The property has a barn, covered pen & arena that just needs to be disc up. There is also part of small pond & a storage bldg on the property as well. Property has a brand new aerobic system septic. The home has been remodeled & updated throughout most of it. Lots of parking w/ a circle drive & as you enter the home through a small foyer, it opens to the Living Area. The kitchen & dining area are all open to the Living area offering a great open concept that is nice and spacious. The utility room is enclosed behind doors off of the dining area & next to that there is a large storage closet. The 1 car garage is also off of the dining area. The 3 bedrooms are on the other side of the home with the master down the hall from the 2 add'l rooms. The bathroom is in the hallway between the primary & the other 2 bedrooms as well.The primary bedroom has a small bathroom with shower & toilet only.

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, Attached, CircularDriveway, ConvertedGarage, Garage
  • Details: Attached
  • Garage Spaces: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

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

Interior Features

  • # of Rooms: 3
  • Fireplace: Yes

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: 00570147110
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1975

Tax Information

  • Annual Tax: $6,319

Utilities

  • Heating: Electric, Central
  • Cooling: Central Air

Location

  • County: Brazoria

Listing Details


Listed by:
Dustin Lacaze
Coldwell Banker Ultimate
(979) 373-7518

Source:
Houston Association of REALTORS
MLS#: 31807797
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$609
Cap Rate
4.2%
Cash-on-Cash Return
-9.2%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.9%

Purchase Details

Find an Agent

Purchase price:
$345,000
Amount financed:
-$276,000
Down payment:
$69,000
Closing costs:
$10,350
Rehab costs:
$0
Initial cash invested:
$79,350
Square feet:
1,636
Cost per square foot:
$211
Monthly rent per square foot:
$1.53

Financing Details

Find a Lender

Loan amount:
$276,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$1,807
Property tax:
$527
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,509

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (21%)
21%-$527-$6,319
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (46%)
46%-$1,152-$13,819

Cash Flow


Monthly Yearly
Net operating income:
$1,198 $14,376
Mortgage payments:
-$1,807 -$21,684
Cash flow:
$609 $7,308