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% |
Investment property for sale in Sugar Land at 13510 Naples Bridge Rd, Sugar Land, TX, 77498 uses $124,313 cash to close to unlock $1,183/yr annual cash flow and $99/mo monthly cash flow. Total monthly income runs $2,794/mo, and a $1,835/mo payment keeps the spread at $99/mo. Purchase price stands at $375,000, and rental yield measures 8.94% with $2,794/mo rent. Return on cash invested shows 20.86% in year one, and 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 109.27% and total cumulative return in cash records $135,831. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,794/mo property income covering a $1,835/mo payment rather than investor’s personal income.
Single Family
Built in 1999
4,756 sqft lot
$N/A/sqft
$350 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-07-02 | Price change | $375,000 |
| 2025-01-03 | Listed for sale | $385,000 |
| 2024-12-18 | Listing removed | $385,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-03 | $5198.94 | 8.51% | $344,552 | 8.90% |
| 2023-07-03 | $4791.00 | -3.35% | $316,393 | 7.03% |
| 2022-07-03 | $4957.01 | 34.76% | $295,620 | 23.44% |
Listed by: Laura Cox • Better Homes and Gardens Real Estate Gary Greene - Champions
Mls Name: HAR
Mls Provider:
Mls ID: #32687125
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.
