2506 BORDELON LN
MISSOURI CITY, TX 77459
List Price
$318,000
Initial Investment
$86,655Purchase Price
$318,000
Down Payment
25%
Rent
$2,670
Total Return
$84,401
Annualized Return
13.9%
Cap Rate
4.6%
Gross Yield
10.1%
Cash Flow
-$3,383
Appreciation
5.7%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Property Type
Townhouse
Lot Size
4,454
HOA
$128/mo
Flood Risk
Not Required
Welcome to Sienna! This beautiful Chesmar townhome is located in a serene master-planned community. It features 3 bedrooms, 3 full baths, and a versatile second-floor game room perfect for family activities or a home office. You’ll love the upgraded luxury vinyl plank flooring, granite countertops, soft-close cabinets, gas cooktop, and electric fireplace. The property includes a private driveway, a side patio yard, a covered back patio with green space and an HOA that includes roof repair and exterior home maintenance! Enjoy community amenities such as pickleball courts, swimming pools, and walking trails. This turnkey home awaits you—schedule your private showing today!
See more in Analysis
Fred McDaniel
Realty ONE Group Iconic
TX Agent License #573495
Annual Financial Highlights
Expected Rent
$30,438Expenses
-$6,823Property Taxes
-$9,710Loan Payments
-$17,288Net Cash Flow
-$3,383See 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.
Similar Listings
Listing Courtesy of:Alex Russell
Agent License 0668500
Camelot Realty Group
Agent License 0668500
Camelot Realty Group
Certified Agent Brokerage:Fred McDaniel
Realty ONE Group Iconic
TX Brokerage License 9003340
Realty ONE Group Iconic
TX Brokerage License 9003340
SourceHouston Association of REALTORS®
MLS #45385580
Last Updated: 02/14/2025 18:02
MLS #45385580
Last Updated: 02/14/2025 18:02