---
title: "4934 Kalithea Ct, Spring, TX 77388: DSCR and rental numbers | DSCR Labs"
description: "Spring rental numbers: rent about $1,650 a month, DSCR 1.33 at 25% down, taxes 2.42% a year. A free Greater Houston DSCR Snapshot, updated Nov 6, 2026."
url: https://dscrlabs.com/calculator/tx/spring/4934-kalithea-ct-77388/6mgizcv4
---

# 4934 Kalithea Ct, Spring, TX 77388

Not for sale right now. 3 bedrooms, 2 bathrooms, 1,161 sq ft, built 2003. Updated Nov 6, 2026.

## Summary

At the starting numbers, this home is not a good fit for a DSCR loan. Getting this price would be close to impossible and the return on your cash is low. You would put in $126 a month after vacancy and reserves, so the cash on cash return is 3.8% a year. The rent covers the monthly payment 1.33 times.

For the numbers to work, the rent would need to stay at $1,650 a month while you buy at $107,000. The BRIDGESTONE MUD adds 0.49% to the tax rate, which is a big part of the gap. Rents in Greater Houston have been flat, so the numbers assume 8% vacancy and no rent growth. Get a real landlord insurance quote and a lender term sheet to firm up these estimates before making an offer.

## The numbers at the default assumptions

With 25% down and the estimated rate. Try your own numbers on the page.

| | |
| --- | ---: |
| Price | $107,000 (half the asking price or value) |
| Down payment | 25% ($26,750) |
| Renovation budget | $10,000 (paid in cash) |
| Interest rate (estimate) | 7.34% |
| Monthly payment (PITIA) | $1,240 |
| Principal and interest | $552 |
| Property taxes | $427 |
| Insurance | $167 |
| HOA dues | $94 |
| Rent (estimate) | $1,650 (likely $1,350 to $1,950, from 15 rentals) |
| DSCR | 1.33 (the rent covers the payment 1.33 times) |
| Monthly cash flow | $126 |
| Cash to close | $39,960 |
| Cash-on-cash return | 3.78% |

## Taxes

Combined tax rate 2.42% a year (2026 rates), including a MUD. It uses no homestead exemption, because that ends when a home sells.

## Flood and insurance

FEMA flood zone X. Insurance estimate: $1,500 to $2,500 a year.

## Before you rely on these numbers

- The closest match we found was a different home, so we didn’t use it. If you have this home’s listing link, run the report with that instead.
- Every number here is an estimate. Before you make an offer, get a lender’s quote, an insurance quote, and a recent lease nearby to check the rent.
- Property taxes reset after a purchase. The seller’s exemptions and caps don’t transfer, and the taxable value moves toward your price.
- Get a real landlord insurance quote. Prices vary a lot by ZIP code, roof age and flood zone.
- Check the rent against a recent lease nearby. Lenders use the lower of your signed lease and the appraiser’s rent estimate.
- Texas doesn’t make sale prices public, so every home value estimate here is rough. Ask an agent for recent sales nearby before you make an offer.

## Sources

U.S. Census Bureau, county tax records, FEMA’s flood map, the Texas Department of Insurance and RentCast. See how we make these reports: https://dscrlabs.com/calculator/methodology.md

Try your own price, down payment and rent on the report page: https://dscrlabs.com/calculator/tx/spring/4934-kalithea-ct-77388/6mgizcv4

---

[Greater Houston DSCR Calculator](https://dscrlabs.com/) by [DSCR Labs](https://dscrlabs.com/). This is an estimate, not a loan approval.