13611 Fernhill Dr, Sugar Land, TX, 77498 | $319/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1083 sft

1034 Grand Junction Dr, Katy, TX, 77450

1 Bed
3 Bath
865 sft

3311 Yupon St APT 503, Houston, TX, 77006

4 Bed
3 Bath
2217 sft

8907 Grand Villa Ln, Richmond, TX, 77407

2 Bed
2 Bath
1095 sft

3525 Sage Rd APT 516, Houston, TX, 77056

Nearby investment properties with comparable prices

4 Bed
2 Bath
1493 sft

7810 Sawmill Trl, Houston, TX, 77040

4 Bed
2 Bath
2292 sft

5727 Roehampton Ct, Houston, TX, 77084

2 Bed
3 Bath
1501 sft

2710 Hullsmith Dr #901, Houston, TX, 77063

3 Bed
2 Bath
1325 sft

18306 Austin Oak Ln, Richmond, TX, 77407

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

Rental property for sale in Sugar Land at 13611 Fernhill Dr, Sugar Land, TX, 77498 generates $2,273/mo in rent and, after a $1,346/mo payment, leaves $319/mo in cash flow. Total monthly income is $2,273/mo, and annual cash flow is $3,824/yr on $91,129 invested. Return on cash invested sits at 24.1% in year one, and rental yield is 9.92% on a $274,900 entry. Equity gained on principal adds $1,774/yr, while 5% annual appreciation builds toward $75,950 over five years. Five-year ROI reaches 126.56% and total cumulative return in cash sums $115,335. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,273/mo property income rather than buyer’s personal income.

Single Family

Built in 1973

6,612 sqft lot

$N/A/sqft

No HOA