1132 18th Ave N

Texas City, TX 77590
image0

5 bd, 3 ba | 2,894 sqft | Built in 1978

slider image
slider image
slider image

Favorite

List Price
$280,000

Initial Investment

$76,300

Purchase Price

$280,000

Down Payment

25%

Rent

$2,900

Total Return

$94,080

Annualized Return

19.1%

Cap Rate

7.6%

Gross Yield

12.4%

Cash Flow

$4,770

Appreciation

4.5%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Lot Size

13,612

HOA

None
"Nestled in a well-established neighborhood, this beautifully updated home blends classic charm with modern convenience. Featuring five spacious bedrooms and two separate entrances, it’s perfect for multi-generational living, guest accommodations, or rental potential.
The open floor plan is filled with natural light, creating a warm, inviting space. The chef’s kitchen boasts a huge island, sleek stainless steel appliances, and stylish finishes—ideal for entertaining.
Enjoy peaceful moments on the covered front porch, or unwind in the private, tree-shaded backyard. With a versatile layout, this home may offer two primary suites for added comfort. Don't miss this rare gem—schedule your tour today!"

MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis
Fred McDaniel
Realty ONE Group Iconic
TX Agent License #573495

Annual Financial Highlights

Expected Rent

$33,060

Expenses

-$7,018

Property Taxes

-$6,050

Loan Payments

-$15,222

Net Cash Flow

$4,770

See more in Financials

Property Characteristics

Buyer's Agent

An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
  • You can contact your Agent with questions even before making an offer.
  • A professional home inspection will be conducted prior to closing.  This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor.  As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.

Property Management

Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
View Options

Similar Listings



Listing Courtesy of:LaToya Freeman
Agent License 0728701
Real Broker, LLC
Certified Agent Brokerage:Fred McDaniel
Realty ONE Group Iconic
TX Brokerage License 9003340
SourceHouston Association of REALTORS®
MLS #68988184
Last Updated: 03/17/2025 10:03
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.