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
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$670,000

For Sale - Active
28603 Riverside Crest Ln, Huffman, TX 77336
4 Beds
0 Baths
3,820 Square Feet
0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a
Checked: 20 hours ago
Updated: Jun 01, 2025 at 03:20AM

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
-$821
Cap Rate
4.8%
Cash-on-Cash Return
-6.4%
Debt Coverage Ratio
0.77
Internal Rate of Return (5 years)
-2.2%

Property Description


0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a

Discover the perfect blend of sophistication and modern living in this beautifully renovated home! Designed with elegance in mind, this residence features four generously sized bedrooms, including a spacious primary suite on the main floor, along with 3.5 stylish bathrooms. Offering plenty of room to unwind, the living area boasts soaring ceilings that create a bright and open atmosphere, while the custom kitchen provides the perfect space to inspire your culinary skills. Step onto the screened-in back porch to take in the peaceful surroundings and nearly an acre of lush greenery. A convenient three-car garage adds to the home's thoughtful design, ensuring comfort and functionality at every turn. Plus, with Lake Houston just minutes away, outdoor recreation is always close by. OFFERING A 12K LENDER PAID INTEREST RATE BUY DOWN! ASK ME FOR DETAILS!

Build Your Team


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

Agents

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

Find an Agent

Lenders

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

Find a Lender

Property Managers

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

Find a Property Manager

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: AdditionalParking, Attached, Driveway, Garage, GarageDoorOpener, Oversized
  • Details: Oversized, Additional Parking, Driveway, Attached
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 15
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Principal Management Group/PMG
  • HOA Fee: $1,000/annually

Land Information

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

Lot Information

  • Parcel ID: 1351460010001
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2019

Tax Information

  • Annual Tax: $0

Utilities

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

Location

  • County: Harris

Listing Details


Listed by:
Logan Poorman
The Sears Group
(832) 803-6466

Source:
Houston Association of REALTORS
MLS#: 58302928
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
-$821
Cap Rate
4.8%
Cash-on-Cash Return
-6.4%
Debt Coverage Ratio
0.77
Internal Rate of Return (5 years)
-2.2%

Purchase Details

Find an Agent

Purchase price:
$670,000
Amount financed:
-$536,000
Down payment:
$134,000
Closing costs:
$20,100
Rehab costs:
$0
Initial cash invested:
$154,100
Square feet:
3,820
Cost per square foot:
$175
Monthly rent per square foot:
$1.05

Financing Details

Find a Lender

Loan amount:
$536,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$3,498
Property tax:
$0
Insurance:
$280
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,778

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,000 $48,000
Vacancy loss: (6%)
6% -$240 -$2,880
Operating income:
$3,760 $45,120

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$280-$3,360
Property management: (8%)
8%-$320-$3,840
Repairs & maintenance: (5%)
5%-$200-$2,400
Capital expenditures: (5%)
5%-$200-$2,400
HOA fees: (2%)
2%-$83-$996
Total operating expenses: (27%)
27%-$1,083-$12,996

Cash Flow


Monthly Yearly
Net operating income:
$2,677 $32,124
Mortgage payments:
-$3,498 -$41,976
Cash flow:
$821 $9,852