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 10235 Sugarbridge Trl, Sugar Land, TX, 77498 generates $2,776/mo in rent and, after a $1,738/mo payment, leaves $207/mo in cash flow. Total monthly income is $2,776/mo, and annual cash flow is $2,485/yr on $117,683 invested. Return on cash invested sits at 22.02% in year one, and rental yield is 9.38% on a $355,000 entry. Equity gained on principal adds $2,291/yr, while 5% annual appreciation builds toward $98,080 over five years. Five-year ROI reaches 115.58% and total cumulative return in cash sums $136,020. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,776/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
5,153 sqft lot
$N/A/sqft
$528 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-06-25 | Listed for sale | $355,000 |
| 2013-08-28 | Sold | N/A |
| 2013-06-20 | Listed for sale | $170,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $3323.98 | 13.10% | $304,763 | 10.00% |
| 2023-06-25 | $2939.08 | -16.49% | $277,057 | 10.00% |
| 2022-06-25 | $3519.36 | 0.45% | $251,870 | 10.00% |
Listed by: Michelle Lee • KingFay Inc
Mls Name: HAR
Mls Provider:
Mls ID: #90348661
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.
