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

$1,050,000

Sale Pending
6710 Augusta Pines Pkwy E, Spring, TX 77389
4 Beds
7 Baths
4,659 Square Feet
0.42 Acres Lot
Built in 2007
Sale Pending
Units n/a
Checked: 1 hour ago
Updated: Sep 30, 2025 at 10:13AM

Investment Summary


Monthly Cash Flow
-$2,917
Cap Rate
2.3%
Cash-on-Cash Return
-14.5%
Debt Coverage Ratio
0.41
Internal Rate of Return (5 years)
-10.0%

Property Description


0.42 Acres Lot
Built in 2007
Sale Pending
Units n/a

Located in the highly sought after Augusta Pines community with a golf course, this 4659 sq.ft. property boasts a circular driveway, porte cochere, and double iron door entry. The kitchen-family room features an open concept with a fireplace, top-of-the-line appliances, walk in pantry and laundry room with lots of cabinets. All living spaces have pool views. Enjoy bay windows in the dining room overlooking the pool, a game room with a pool table and 2 separate balconies. The primary bedroom with French doors also looks out to the pool and spa, and has separate vanities and closets. Each bedroom has its own bathroom and ample closet space. Plus 3 half baths for guest. The iron fence in the backyard allows you to enjoy the water feature from the porch. Additional highlights include paid-for solar panels, a study, 3-car garage, front and back staircases, and 2 extra rooms. The spa in the primary bathroom is not included. Experience luxury living at its finest in this stunning home.

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: AttachedCarport, Attached, CircularDriveway, Detached, Garage, Oversized
  • Details: Attached, Detached
  • Garage Spaces: 3
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 4
  • # of Baths (Total): 7.0

Interior Features

  • # of Rooms: 11
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Stucco
  • Foundation: Slab
  • Roof Material: Composition
  • Pool: Yes

Land Information

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

Lot Information

  • Parcel ID: 1244900010006
  • Lot Size: 18120 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Mediterranean, Traditional
  • Year Built: 2007

Tax Information

  • Annual Tax: $21,744

Utilities

  • Water & Sewer: Public
  • Heating: Electric, Solar, Zoned
  • Cooling: Ceiling Fan(s), Electric, Zoned

Location

  • County: Harris

Listing Details


Listed by:
Deborah Hassenmiller
Coldwell Banker D'Ann Harper
(713) 444-1789

Source:
Houston Association of REALTORS
MLS#: 80518822
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$2,917
Cap Rate
2.3%
Cash-on-Cash Return
-14.5%
Debt Coverage Ratio
0.41
Internal Rate of Return (5 years)
-10.0%

Purchase Details

Find an Agent

Purchase price:
$1,050,000
Amount financed:
-$840,000
Down payment:
$210,000
Closing costs:
$31,500
Rehab costs:
$0
Initial cash invested:
$241,500
Square feet:
4,659
Cost per square foot:
$225
Monthly rent per square foot:
$1.20

Financing Details

Find a Lender

Loan amount:
$840,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$4,969
Property tax:
$1,812
Insurance:
$392
Private mortgage insurance (PMI):
$0
Monthly payment:
$7,173

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$5,600 $67,200
Vacancy loss: (6%)
6% -$336 -$4,032
Operating income:
$5,264 $63,168

Operating Expenses


% Rent Monthly Yearly
Property taxes: (32%)
32%-$1,812-$21,744
Insurance: (7%)
7%-$392-$4,704
Property management: (8%)
8%-$448-$5,376
Repairs & maintenance: (5%)
5%-$280-$3,360
Capital expenditures: (5%)
5%-$280-$3,360
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (57%)
57%-$3,212-$38,544

Cash Flow


Monthly Yearly
Net operating income:
$2,052 $24,624
Mortgage payments:
-$4,969 -$59,628
Cash flow:
-$2,917 -$35,004