11218 Beverley Park St,Sugar Land,TX,77498

Investment Highlights

Rental property for sale in Sugar Land at 11218 Beverley Park St, Sugar Land, TX, 77498 generates $2,723/mo in rent and, after a $1,610/mo payment, leaves $384/mo in cash flow. Total monthly income is $2,723/mo, and annual cash flow is $4,605/yr on $109,064 invested. Return on cash invested sits at 24.13% in year one, and rental yield is 9.93% on a $329,000 entry. Equity gained on principal adds $2,123/yr, while 5% annual appreciation builds toward $90,897 over five years. Five-year ROI reaches 126.69% and total cumulative return in cash sums $138,177. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,723/mo property income rather than buyer’s personal income.