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

$550,000

For Sale - Active
4618 La Branch St, Houston, TX 77004
3 Beds
4 Baths
2,243 Square Feet
0.04 Acres Lot
Built in 2015
For Sale - Active
Units n/a
Checked: 9 hours ago
Updated: Aug 19, 2025 at 03:19PM

Investment Summary


Monthly Cash Flow
-$1,362
Cap Rate
2.7%
Cash-on-Cash Return
-12.9%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-8.5%

Property Description


0.04 Acres Lot
Built in 2015
For Sale - Active
Units n/a

Welcome to MUSEUM TERRACE! Former Model Corner Home in Lovely Gated Collection of 6-Single Family Homes. Spectacular premier finishes throughout. Immaculate well maintained 3 Bedroom 3.5 Bath + Rooftop Terrace Pergola + Grill. Fine luxury hardwood floors in living, dining, kitchen & stairs. Lovely spacious foyer welcomes family & friends. Private first floor secondary bedroom and bath with side yard. Second floor provides generous open family living, dining and kitchen spaces. Enjoy living area balcony with retractable screen. Chef Dream Kitchen is a gem! Maximum storage including an entire wall of kitchen storage! Kitchen Island w/wine fridge & bar seating. Family Chef will appreciate generous prep areas, gas cooking, stainless appliances, deep stainless contemporary sink, refrigerator, desk + countertop & storage. Relax in primary bedroom w/walk-in closet, soaking tub and separate enclosed shower. Additional 3rd bedroom + en-suite bath. Garage has Epoxy floors + workshop. MUST SEE!!

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
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 8

Exterior Features

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

Land Information

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

Lot Information

  • Parcel ID: 1305390020005
  • Lot Size: 1794 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Contemporary/Modern
  • Year Built: 2015

Tax Information

  • Annual Tax: $11,608

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Zoned
  • Cooling: Electric, Zoned

Location

  • County: Harris

Listing Details


Listed by:
Gloria Nino
Nino Properties
(713) 502-9604

Source:
Houston Association of REALTORS
MLS#: 67617321
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$1,362
Cap Rate
2.7%
Cash-on-Cash Return
-12.9%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-8.5%

Purchase Details

Find an Agent

Purchase price:
$550,000
Amount financed:
-$440,000
Down payment:
$110,000
Closing costs:
$16,500
Rehab costs:
$0
Initial cash invested:
$126,500
Square feet:
2,243
Cost per square foot:
$245
Monthly rent per square foot:
$1.43

Financing Details

Find a Lender

Loan amount:
$440,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,603
Property tax:
$967
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,794

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,200 $38,400
Vacancy loss: (6%)
6% -$192 -$2,304
Operating income:
$3,008 $36,096

Operating Expenses


% Rent Monthly Yearly
Property taxes: (30%)
30%-$967-$11,608
Insurance: (7%)
7%-$224-$2,688
Property management: (8%)
8%-$256-$3,072
Repairs & maintenance: (5%)
5%-$160-$1,920
Capital expenditures: (5%)
5%-$160-$1,920
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (55%)
55%-$1,767-$21,208

Cash Flow


Monthly Yearly
Net operating income:
$1,241 $14,892
Mortgage payments:
-$2,603 -$31,236
Cash flow:
$1,362 $16,344