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 13702 Towne Way Dr, Sugar Land, TX, 77498 generates $2,796/mo in rent and, after a $1,615/mo payment, leaves $419/mo in cash flow. Total monthly income is $2,796/mo, and annual cash flow is $5,028/yr on $109,395 invested. Return on cash invested sits at 24.51% in year one, and rental yield is 10.17% on a $330,000 entry. Equity gained on principal adds $2,129/yr, while 5% annual appreciation builds toward $91,173 over five years. Five-year ROI reaches 128.8% and total cumulative return in cash sums $140,903. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,796/mo property income rather than buyer’s personal income.
Single Family
Built in 1975
0.33 Acres lot
$N/A/sqft
$366 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-07-13 | Price change | $330,000 |
| 2025-05-09 | Price change | $289,000 |
| 2025-03-06 | Price change | $273,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-13 | $4211.94 | 5.73% | $279,140 | 30.70% |
| 2023-07-13 | $3983.57 | 52.69% | $213,565 | 10.00% |
| 2022-07-13 | $2608.85 | -0.86% | $194,150 | 10.00% |
Listed by: Gayla Gayden • Realm Real Estate Professionals - Katy
Mls Name: HAR
Mls Provider:
Mls ID: #89064169
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.
