11731 Cobblestone Point Dr, Sugar Land, TX, 77498 | $458/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
6 Bath
4420 sft

1514 Gardenia Dr, Houston, TX, 77018

3 Bed
3 Bath
1686 sft

1057 Wheatley Oak Ln, Houston, TX, 77091

3 Bed
3 Bath
1686 sft

1060 Wheatley Oak Ln, Houston, TX, 77091

4 Bed
3 Bath
2500 sft

3502 Coleman Creek Ct, Katy, TX, 77449

Nearby investment properties with comparable prices

4 Bed
3 Bath
2401 sft

19019 Bowden Harbour Dr, Richmond, TX, 77407

4 Bed
3 Bath
2504 sft

21406 Lian Falls Ln, Richmond, TX, 77407

3 Bed
2 Bath
1960 sft

2326 Standing Oak Ln, Richmond, TX, 77406

4 Bed
3 Bath
2496 sft

16326 Rainbow Lake Rd, Houston, TX, 77095

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

Investment property for sale in Sugar Land at 11731 Cobblestone Point Dr, Sugar Land, TX, 77498 earns $458/mo cash flow from $3,445/mo rent with a $2,056/mo payment. Total monthly income totals $3,445/mo, and annual cash flow totals $5,496/yr on $139,230 capital. ROI tracks 23.86% on current figures, and rental yield reads 9.84% at a $420,000 purchase. Equity gained on principal adds $2,710/yr, and 5% annual appreciation supports $116,038 over five years. Five-year ROI reaches 125.21% and total cumulative return in cash sums $174,331. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,445/mo property income instead of your personal income.

Single Family

Built in 1997

8,232 sqft lot

$N/A/sqft

No HOA