13214 Dusty Grove Ln, Sugar Land, TX, 77498 | $846/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2977 sft

1123 Vine House Dr, Richmond, TX, 77406

3 Bed
3 Bath
2135 sft

442 Imperial Blvd, Sugar Land, TX, 77498

4 Bed
3 Bath
2947 sft

28806 Hollycrest Dr, Katy, TX, 77494

5 Bed
6 Bath
5628 sft

5115 Pocahontas St, Bellaire, TX, 77401

Nearby investment properties with comparable prices

3 Bed
3 Bath
1800 sft

4024 Boho Ln, Houston, TX, 77045

4 Bed
3 Bath
2246 sft

3227 Rosselli Brush Dr, Katy, TX, 77493

3 Bed
3 Bath
1727 sft

9936 Storehouse Dr, Houston, TX, 77080

The Oleander (L401) Plan, Creekside Farms

3 Bed
2 Bath
1824 sft

The Oleander (L401) Plan, Creekside Farms, Richmond, TX, 77406

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 13214 Dusty Grove Ln, Sugar Land, TX, 77498 uses $149,175 cash to close to unlock $10,146/yr annual cash flow and $846/mo monthly cash flow. Total monthly income runs $4,046/mo, and a $2,203/mo payment keeps the spread at $846/mo. Purchase price stands at $450,000, and rental yield measures 10.79% with $4,046/mo rent. Return on cash invested shows 26.71% in year one, and 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 140.54% and total cumulative return in cash records $209,646. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,046/mo property income covering a $2,203/mo payment rather than investor’s personal income.

Single Family

Built in 2001

8,568 sqft lot

$N/A/sqft

No HOA