Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Sugar Land at 10 Crestwood Cir, Sugar Land, TX, 77478 offers $3,210/mo rent that, after a $3,500/mo payment. Total monthly income is $3,210/mo. Return on cash invested measures 9.86% in year one, and rental yield stands at 5.39% at a $715,000 entry. Equity gained on principal adds $4,614/yr while 5% annual appreciation compounds into $197,541 by year five. Five-year ROI records 50.38% and total cumulative return in cash reaches $118,509. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,210/mo property income versus a $3,500/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
7,200 sqft lot
$N/A/sqft
$1,496 annually HOA
Neighborhood data shown for ZIP Code: 77478, Sugar Land, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,079 (100%) |
| Owner Occupied HU | 7,151 (70.9%) |
| Renter Occupied HU | 2,428 (24.1%) |
| Vacant Housing Units | 500 ( 5.0%) |
| Median Home Value | $434,656 |
| Average Home Value | $499,149 |
Residential
9,679
Single Family
8,168
Multi-Family
1,511
Businesses
2,293
Date | Event | Price |
|---|---|---|
| 2025-04-01 | Price change | $715,000 |
| 2025-03-17 | Price change | $725,000 |
| 2025-02-13 | Listed for sale | $750,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $2563.86 | 6.16% | $472,921 | 6.71% |
| 2023-04-02 | $2415.13 | -43.29% | $443,201 | 10.00% |
| 2022-04-02 | $4258.48 | 5.63% | $402,910 | 10.00% |
Listed by: Kelly Stewart • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls Provider:
Mls ID: #49850260
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
