309 S Bell Dr, Texas City, TX 77591

About this asset

Welcome to your charming new home at 309 S Bell Dr in Texas City! This cozy 2-bedroom, 1-bathroom residence offers 1,316 square feet of comfortable living space. Step inside to discover a well-designed layout that maximizes every square foot, creating a warm and inviting atmosphere.

The interior features a spacious living area perfect for relaxing or entertaining guests, a modern kitchen with sleek appliances, and a dining area that is ideal for family meals. Both bedrooms are generously sized and offer ample closet space for storage.

Outside, you'll find a lovely backyard space where you can enjoy the fresh Texas air and soak up the sunshine. Located in a desirable neighborhood, this home is just moments away from local amenities, parks, and schools.

Don't miss out on the opportunity to make this house your home sweet home. Schedule a showing today and envision yourself living the good life at 309 S Bell Dr!

The breakdown

Value

$180,000

Gross annual rent

$19,200

View MLS9 listing ↗

Investor breakdown

Run the numbers.

Model this property your way — financed or bought outright. Adjust any assumption and the payment, cash flow, returns and year-by-year projection update instantly.

Purchase & financing

Purchase price

$

Down payment

%

Interest rate

%

Starts at the lowest rate available on this asset.

Loan term

yrs

Income

Monthly rent

$

Vacancy

%

Operating costs

Taxes & insurance / mo

$

Estimated from the property's current payment.

Management

% of rent

Maintenance & reserves

% of rent

Hold & exit

Hold period

yrs

Appreciation

% / yr

Advanced assumptions

Closing costs

% of price

Other costs / mo (HOA, utilities)

$

Rent growth

% / yr

Cost growth

% / yr

Selling costs at exit

% of sale

—

Cash needed to close

—

Loan payment / mo

—

Cash flow / mo

—

Cash-on-cash return

—

Cap rate

—

Debt coverage (DSCR)

Monthly cash flow

At exit

Year-by-year projection

Year	Rent collected	Net operating income	Loan payments	Cash flow	Loan balance	Property value	Equity

Estimates for illustration only, calculated from the assumptions entered above. This is not an offer, a loan commitment or a guarantee of returns. Rent, taxes, insurance, financing terms and property value should be verified during diligence.

Inquire about this asset →

Inquire about this asset.

Tell us how you'd like to proceed and a partner will send the full diligence package and next steps.