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 13115 Huntleigh Way, Sugar Land, TX, 77478 generates $2,934/mo in rent and, after a $1,713/mo payment, leaves $378/mo in cash flow. Total monthly income is $2,934/mo, and annual cash flow is $4,542/yr on $116,025 invested. Return on cash invested sits at 23.82% in year one, and rental yield is 10.06% on a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,699 over five years. Five-year ROI reaches 125.31% and total cumulative return in cash sums $145,394. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,934/mo property income rather than buyer’s personal income.
Single Family
Built in 1984
7,413 sqft lot
$N/A/sqft
$800 annually HOA
Neighborhood data shown for ZIP Code: 77478, Sugar Land, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,079 (100%) |
| Owner Occupied HU | 7,151 (70.9%) |
| Renter Occupied HU | 2,428 (24.1%) |
| Vacant Housing Units | 500 ( 5.0%) |
| Median Home Value | $434,656 |
| Average Home Value | $499,149 |
Residential
9,679
Single Family
8,168
Multi-Family
1,511
Businesses
2,293
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Listed for sale | $350,000 |
| 2011-04-08 | Listing removed | $169,900 |
| 2011-03-03 | Price change | $169,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $301,786 | 10.00% |
| 2023-02-13 | $3370.82 | -13.19% | $274,351 | 10.00% |
| 2022-02-13 | $3883.17 | 2.10% | $249,410 | 10.00% |
Listed by: Brian Davis • Realty ONE Group, Experience
Mls Name: HAR
Mls Provider:
Mls ID: #81059882
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.
