Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$476,000

For Sale - Active
175 W New Harmony Trl, Spring, TX 77389
4 Beds
3 Baths
2,237 Square Feet
0.16 Acres Lot
Built in 2012
For Sale - Active
Units n/a
Checked: 19 hours ago
Updated: Sep 20, 2025 at 10:21AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$321
Cap Rate
4.9%
Cash-on-Cash Return
-3.5%
Debt Coverage Ratio
0.86
Internal Rate of Return (5 years)
0.6%

Property Description


0.16 Acres Lot
Built in 2012
For Sale - Active
Units n/a

Great opportunity!! fantastic location. A split floor plan gives bedrooms extra privacy. The living room has a corner gas log fireplace and great backyard views. The kitchen is spacious and open to the living room with stainless steel appliances and dark-stained cabinets. The Home's interior creates a bright and welcoming environment.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage, GarageDoorOpener
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Association: Paciera LLC

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 1324260020008
  • Lot Size: 7183 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Contemporary/Modern
  • Year Built: 2012

Tax Information

  • Annual Tax: $0

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Ceiling Fan(s), Electric

Location

  • County: Harris

Listing Details


Listed by:
Pablo Guerrero
Texan Preferred Realty
(936) 900-7717

Source:
Houston Association of REALTORS
MLS#: 93980564
Houston Association of REALTORS

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$321
Cap Rate
4.9%
Cash-on-Cash Return
-3.5%
Debt Coverage Ratio
0.86
Internal Rate of Return (5 years)
0.6%

Purchase Details

Find an Agent

Purchase price:
$476,000
Amount financed:
-$380,800
Down payment:
$95,200
Closing costs:
$14,280
Rehab costs:
$0
Initial cash invested:
$109,480
Square feet:
2,237
Cost per square foot:
$213
Monthly rent per square foot:
$1.25

Financing Details

Find a Lender

Loan amount:
$380,800
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,253
Property tax:
$0
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,449

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$700-$8,400

Cash Flow


Monthly Yearly
Net operating income:
$1,932 $23,184
Mortgage payments:
-$2,253 -$27,036
Cash flow:
-$321 -$3,852