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 1243 Spinnaker Way, Sugar Land, TX, 77498 offers $3,083/mo rent that, after a $2,350/mo payment. Total monthly income is $3,083/mo. Return on cash invested measures 16.73% in year one, and rental yield stands at 7.71% at a $480,100 entry. Equity gained on principal adds $3,098/yr while 5% annual appreciation compounds into $132,643 by year five. Five-year ROI records 87.23% and total cumulative return in cash reaches $138,828. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,083/mo property income versus a $2,350/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1992
5,963 sqft lot
$N/A/sqft
$91 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-05-11 | Pending sale | $490,000 |
| 2025-05-11 | Price change | $490,000 |
| 2025-05-03 | Listed for sale | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-11 | $6299.60 | 7.85% | $448,475 | 7.54% |
| 2023-10-11 | $5841.03 | -8.15% | $417,032 | 10.00% |
| 2022-10-11 | $6359.01 | 3.11% | $379,120 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
