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

$549,000

For Sale - Active
4847 Trickle Creek Dr, Fulshear, TX 77441
4 Beds
4 Baths
3,454 Square Feet
0.17 Acres Lot
Built in 2015
For Sale - Active
Units n/a
Checked: 15 hours ago
Updated: Aug 25, 2025 at 10:10AM

Investment Summary


Monthly Cash Flow
-$1,383
Cap Rate
2.7%
Cash-on-Cash Return
-13.1%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-8.7%

Property Description


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

Amazing and meticulously maintained Highland Home in the heart of Fulshear Creek! This stunning 2 story home features 4 bedrooms and 3 1/2 bathrooms. The modern and well designed kitchen features elegant white cabinetry, granite countertops, stainless steel appliances and a subway style backsplash. The main living area boasts soaring vaulted ceilings and a charming fireplace that accommodates both gas and wood burning. Host unforgettable movie nights in your amazing media room, complete with all audio, visual, and projector equipment included with the sale. A large game room and two additional bedrooms complete the thoughtfully designed 2nd floor. Thoughtful upgrades include a radiant barrier in the attic for better energy efficiency, helping keep your family comfortable year-round. This home is loaded with upgrades too numerous to list! Schedule your showing today!

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

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

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

Interior Features

  • # of Rooms: 8
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: FULSHEAR CREEK
  • HOA Fee: $1,200/annually

Land Information

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

Lot Information

  • Parcel ID: 3381040030050901
  • Lot Size: 7440 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2015

Tax Information

  • Annual Tax: $14,027

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Gas

Location

  • County: Fort Bend

Listing Details


Listed by:
Robert Johnson
Century 21 Olympian Area Specialists
(281) 250-0188

Source:
Houston Association of REALTORS
MLS#: 60352369
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$1,383
Cap Rate
2.7%
Cash-on-Cash Return
-13.1%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-8.7%

Purchase Details

Find an Agent

Purchase price:
$549,000
Amount financed:
-$439,200
Down payment:
$109,800
Closing costs:
$16,470
Rehab costs:
$0
Initial cash invested:
$126,270
Square feet:
3,454
Cost per square foot:
$159
Monthly rent per square foot:
$1.04

Financing Details

Find a Lender

Loan amount:
$439,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,598
Property tax:
$1,169
Insurance:
$252
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,019

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,600 $43,200
Vacancy loss: (6%)
6% -$216 -$2,592
Operating income:
$3,384 $40,608

Operating Expenses


% Rent Monthly Yearly
Property taxes: (32%)
32%-$1,169-$14,027
Insurance: (7%)
7%-$252-$3,024
Property management: (8%)
8%-$288-$3,456
Repairs & maintenance: (5%)
5%-$180-$2,160
Capital expenditures: (5%)
5%-$180-$2,160
HOA fees: (3%)
3%-$100-$1,200
Total operating expenses: (60%)
60%-$2,169-$26,027

Cash Flow


Monthly Yearly
Net operating income:
$1,215 $14,580
Mortgage payments:
-$2,598 -$31,176
Cash flow:
$1,383 $16,596