10431 Odessa DrSugar LandTX77498
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Sugar Land at 10431 Odessa Dr, Sugar Land, TX, 77498 offers a 10.07% rental yield on a $309,995 purchase with $2,602/mo rent. Total monthly income registers $2,602/mo, and a $1,517/mo payment leaves $398/mo available for distribution. Annual cash flow reaches $4,774/yr on $102,763 to close, and return on cash invested stands at 24.55% in year one. Equity gained on principal adds $2,000/yr while 5% annual appreciation supports $85,646 over five years. Portfolio math shows five-year ROI at 128.96% and total cumulative return in cash at $132,522. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,602/mo property income against a $1,517/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1979
6,825 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bobby Bryant • Bobby Bryant Properties
Mls Name: HAR
Mls Provider:
Mls ID: #4746227
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.