18511 Egret Bay Blvd Apt 102
Webster, TX 77058View map
- Condo
- 2 bd
- 2 ba
- 929 sq ft
- Built 1981
$176,000
List price
Our test at 20, 25 and 30% down
Does it carry itself?
Not nets positive, even at 30% down
- 20% downNot nets positive
- 25% downNot nets positive
- 30% downNot nets positive
Members see the rent, the monthly payment and what it nets at each down payment.
For members
What members see
- The estimated rent and its range, based on two independent rent estimates
- The monthly payment (PITIA) at 20, 25 and 30% down
- What it nets each month at each down payment
- DSCR, the ratio a lender measures, at each down payment
- The price it nets positive at
- A calculator to change any assumption
How we test a home
Every home we list gets the same test.
- Rent
- A 12-month unfurnished lease, based on two independent rent estimates. Never a seasonal or short-term rent.
- Property tax
- Tax is estimated at the buyer's reassessed value. Where the listing's own tax bill is higher, we use the bill.
- Insurance
- An estimate from local rates for a home this size. It is in a flood zone, which raises the estimate.
- HOA
- $421 a month, as listed.
- Loan
- 7.25% interest over 30 years, at 20, 25 and 30% down.
- Nets positive
- When its rent covers the whole monthly payment: loan, tax, insurance and HOA (PITIA). We use gross rent, as a DSCR lender does, with nothing set aside for vacancy, repairs, capex or management.
Facts
- Type
- Condo
- Units
- 1
- Bedrooms
- 2
- Bathrooms
- 2
- Size
- 929 sq ft
- Year built
- 1981
- HOA fee
- $421 a month
- Annual tax bill
- $3,071, as listed
- Days on market
- 54 days (listed Sep 12, 2026)
- Price cut
- −$9,000 (price last changed Nov 2, 2026)
- Flood zone
- In a flood zone
- Status
- For sale
Location
Pinned from the listing's street address.
More homes for sale in Webster
60 homes for sale in Webster
$259,900
1287 El Camino Village Dr
Webster, TX 77058
Townhome · 3 bd · 2.5 ba · 2,072 sq ft
$314,500
18610 Anne Dr
Webster, TX 77058
4 bd · 4 ba · 2,394 sq ft
$114,900
18515 Egret Bay Blvd Apt 702
Webster, TX 77058
Condo · 1 bd · 1 ba · 675 sq ft
$144,900
18800 Egret Bay Blvd Apt 1605
Webster, TX 77058
Condo · 2 bd · 2 ba · 976 sq ft
$180,000
18519 Egret Bay Blvd Apt 1906
Webster, TX 77058
Condo · 2 bd · 2 ba · 864 sq ft
$275,000
18122 Kings Row
Webster, TX 77058
Townhome · 3 bd · 2.5 ba · 1,783 sq ft
Listing information comes from third-party sources and may be wrong or out of date. Our rent, tax and insurance figures are estimates for screening, not advice. Verify taxes, insurance, HOA and rents before you offer.