1103 Ashdale Dr, Sugar Land, TX, 77498 | $287/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1393 sft

1543 Loose Stone Dr, Rosharon, TX, 77583

2 Bed
2 Bath
1173 sft

5501 Huisache St, Houston, TX, 77081

3 Bed
2 Bath
1195 sft

12603 Demarco Ct, Houston, TX, 77045

4 Bed
3 Bath
1922 sft

14811 S Bristol Harbour Cir, Houston, TX, 77084

Nearby investment properties with comparable prices

3 Bed
2 Bath
1696 sft

11027 Oakcenter Dr, Houston, TX, 77072

3 Bed
3 Bath
1778 sft

7930 Raven Creek Ln, Cypress, TX, 77433

3 Bed
2 Bath
1174 sft

18730 Haughland Dr, Cypress, TX, 77433

3 Bed
2 Bath
1640 sft

4718 Sylvia Ln #C89A, Manvel, TX, 77578

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Sugar Land at 1103 Ashdale Dr, Sugar Land, TX, 77498 generates $2,363/mo in rent and, after a $1,429/mo payment, leaves $287/mo in cash flow. Total monthly income is $2,363/mo, and annual cash flow is $3,441/yr on $96,798 invested. Return on cash invested sits at 23.46% in year one, and rental yield is 9.71% on a $292,000 entry. Equity gained on principal adds $1,884/yr, while 5% annual appreciation builds toward $80,674 over five years. Five-year ROI reaches 123.12% and total cumulative return in cash sums $119,180. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,363/mo property income rather than buyer’s personal income.

Single Family

Built in 1975

7,562 sqft lot

$N/A/sqft

No HOA