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

$679,000

For Sale - Active
4206 Great Bear Pl, Houston, TX 77084
6 Beds
0 Baths
4,155 Square Feet
0.00 Acres Lot
Built in 2019
For Sale - Active
Units n/a
Checked: 11 hours ago
Updated: May 05, 2025 at 06:11PM

Investment Summary


Monthly Cash Flow
-$1,559
Cap Rate
2.9%
Cash-on-Cash Return
-12.0%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-7.6%

Property Description


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

Great Home Size 4,155+ sq ft ,Great Features floor plan 6 bedrooms,4 1/2 bathrooms including an upstairs Large Size Media Room, High ceilings, Large Space Kitchen With Island Marple counter top all stainless steel appliances, and Large breakfast open to the kitchen, with Large windows to Back Yard , Enjoy your meal either in the sunny breakfast nook or in the dining area – perfect for hosting dinner parties. Nice backyard with covered Patio, Welcome home, Rich and Famous. Call Smart Showings .

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: Attached, Garage, Oversized
  • Details: Oversized, Attached
  • Garage Spaces: 552
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 6

Bathroom Information

  • # of Baths (Full): 4
  • # of Baths (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

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

Exterior Features

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

HOA

  • Association: GRAND OAK HOA

Land Information

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

Lot Information

  • Parcel ID: 1394370040002
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Contemporary/Modern, Traditional
  • Year Built: 2019

Tax Information

  • Annual Tax: $12,439

Utilities

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

Location

  • County: Harris

Listing Details


Listed by:
Ali Huneiti
Blavesco, LTD Heather Carlile
(832) 951-8989

Source:
Houston Association of REALTORS
MLS#: 94337884
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$1,559
Cap Rate
2.9%
Cash-on-Cash Return
-12.0%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-7.6%

Purchase Details

Find an Agent

Purchase price:
$679,000
Amount financed:
-$543,200
Down payment:
$135,800
Closing costs:
$20,370
Rehab costs:
$0
Initial cash invested:
$156,170
Square feet:
4,155
Cost per square foot:
$163
Monthly rent per square foot:
$0.94

Financing Details

Find a Lender

Loan amount:
$543,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,213
Property tax:
$1,037
Insurance:
$273
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,523

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,900 $46,800
Vacancy loss: (6%)
6% -$234 -$2,808
Operating income:
$3,666 $43,992

Operating Expenses


% Rent Monthly Yearly
Property taxes: (27%)
27%-$1,037-$12,439
Insurance: (7%)
7%-$273-$3,276
Property management: (8%)
8%-$312-$3,744
Repairs & maintenance: (5%)
5%-$195-$2,340
Capital expenditures: (5%)
5%-$195-$2,340
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (52%)
52%-$2,012-$24,139

Cash Flow


Monthly Yearly
Net operating income:
$1,654 $19,848
Mortgage payments:
-$3,213 -$38,556
Cash flow:
$1,559 $18,708