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

$325,000

For Sale - Active
4609 Autumn Morning Dr, Spring, TX 77386
3 Beds
0 Baths
1,614 Square Feet
0.00 Acres Lot
Built in 2018
For Sale - Active
Units n/a
Checked: 23 hours ago
Updated: Jun 04, 2025 at 08:25AM

Investment Summary


Monthly Cash Flow
-$913
Cap Rate
2.9%
Cash-on-Cash Return
-14.7%
Debt Coverage Ratio
0.46
Internal Rate of Return (5 years)
-10.2%

Property Description


0.00 Acres Lot
Built in 2018
For Sale - Active
Units n/a

Explore this lovely single-story 3/2/2 home nestled on a quiet family-friendly street. The modern kitchen boasts stunning granite countertops and stainless steel appliances, perfect for hosting gatherings. The open layout seamlessly connects the kitchen to the spacious living area, making it ideal for entertaining guests. With a split floor plan, this home ensures privacy and tranquility for all. Step outside to the generous backyard, perfect for summer BBQs and outdoor fun. Harmony offers 2 pools, splash pads, walking trails, tennis, basketball, pickleball, gym, clubhouse + playgrounds. Close to restaurants & shopping. Easy access to 45, 99, Hardy, The Woodlands, Exxon campus, downtown & the airport. Don't miss out on this charming property!

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
  • Details: Garage Door Opener, Driveway, Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 1

Exterior Features

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

HOA

  • Has HOA: Yes
  • HOA Fee: $1,035/annually

Land Information

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

Lot Information

  • Parcel ID: 57120900600
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2018

Tax Information

  • Annual Tax: $7,780

Utilities

  • Heating: Central, Natural Gas
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Montgomery

Listing Details


Listed by:
Kristie Houston
RE/MAX Associates Northeast
(832) 691-7653

Source:
Houston Association of REALTORS
MLS#: 83756466
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$913
Cap Rate
2.9%
Cash-on-Cash Return
-14.7%
Debt Coverage Ratio
0.46
Internal Rate of Return (5 years)
-10.2%

Purchase Details

Find an Agent

Purchase price:
$325,000
Amount financed:
-$260,000
Down payment:
$65,000
Closing costs:
$9,750
Rehab costs:
$0
Initial cash invested:
$74,750
Square feet:
1,614
Cost per square foot:
$201
Monthly rent per square foot:
$1.36

Financing Details

Find a Lender

Loan amount:
$260,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$1,697
Property tax:
$648
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,499

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (29%)
29%-$648-$7,780
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (4%)
4%-$86-$1,032
Total operating expenses: (58%)
58%-$1,284-$15,412

Cash Flow


Monthly Yearly
Net operating income:
$784 $9,408
Mortgage payments:
-$1,697 -$20,364
Cash flow:
$913 $10,956