13822 New Village LnSugar LandTX77498
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Sugar Land at 13822 New Village Ln, Sugar Land, TX, 77498 earns $10/mo cash flow from $1,838/mo rent with a $1,258/mo payment. Total monthly income totals $1,838/mo, and annual cash flow totals $124/yr on $85,196 capital. ROI tracks 20.05% on current figures, and rental yield reads 8.58% at a $257,000 purchase. Equity gained on principal adds $1,658/yr, and 5% annual appreciation supports $71,004 over five years. Five-year ROI reaches 104.86% and total cumulative return in cash sums $89,340. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,838/mo property income instead of your personal income.
Single Family
Built in 1976
6,242 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eugene Chua • The Sears Group
Mls Name: HAR
Mls ID: #35942587