1013 Stevens Ave Conroe, TX 77301
Deal Category: SubTo
Status: Available
Bedrooms: 4
Bathrooms: 2
Square Feet: 2169
Year Built: 1970
Purchase "subject-to" the existing mortgage
Entry
Cash to Close: ~$11,000 + CC
Cash to Seller: $0
Assignment: $11,000
Details:
- Remaining Mortgage: $229,586.78
- Interest Rate: 6.375%
- PITI: $2,195.34
- P: $232.69
- I: $1,219.68
- Taxes/Insurance: $742.97/m
- HOA Payment: No HOA
- EMD: Non-refundable $5,000 (Due within 24 hours of signing the assignment contract)
Cash Flow
- LTR: ~$1,700.00/m (-$495.34/monthly CoC -54.04%)
- MTR: ~$3,200.00/m ($1,004.66/monthly CoC 109.6%)
- STR: ~$2,700.00/m ($504.66/monthly CoC 55.05%)
- Section 8: ~$2,280.00/m ($84.66/monthly CoC 9.24%)
Call us if you have any questions
Muddy Buddies Dispo Hotline
Close Your Deal
Underwriting
Dispo Your Deal
Need A TC?
Tired of title constantly calling you about your transaction?
We do that all day — let us handle it for you
Chasing down title companies for updates eating up your time?
You focus on deals — We keep you informed
Feeling buried in admin work instead of closing deals?
You focus on revenue — We focus on the backend
Worried about missing out on new deals while managing transactions?
You focus on acquisition — We focus on the backend
Submit a tc deal or get a free consultation
© 2025 All Rights Reserved | Muddy Buddies