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 1318 N Gabriel River Cir, Sugar Land, TX, 77478 generates $4,153/mo in rent and, after a $2,300/mo payment, leaves $735/mo in cash flow. Total monthly income is $4,153/mo, and annual cash flow is $8,822/yr on $155,805 invested. Return on cash invested sits at 25.57% in year one, and rental yield is 10.6% on a $470,000 entry. Equity gained on principal adds $3,033/yr, while 5% annual appreciation builds toward $129,852 over five years. Five-year ROI reaches 134.65% and total cumulative return in cash sums $209,793. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,153/mo property income rather than buyer’s personal income.
Single Family
Built in 1988
9,273 sqft lot
$N/A/sqft
$912 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 |
|---|---|---|
| 2025-05-23 | Listed for sale | $470,000 |
| 2020-06-12 | Listing removed | $339,000 |
| 2020-05-05 | Pending sale | $339,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-23 | $5796.31 | 10.89% | $417,498 | 10.00% |
| 2023-05-23 | $5227.04 | -9.04% | $379,544 | 10.00% |
| 2022-05-23 | $5746.58 | 2.88% | $345,040 | 10.00% |
Listed by: Luanne Marshall • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls Provider:
Mls ID: #24743572
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.
