1435 Shady Bend DrSugar LandTX77479
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 1435 Shady Bend Dr, Sugar Land, TX, 77479 listed at $439,500 pairs $3,600/mo rent with a $2,151/mo payment to leave $378/mo cash flow. Total monthly income runs $3,600/mo, and annual cash flow reaches $4,532/yr on $145,694 cash to close. Return on cash invested measures 23.02% in year one, and rental yield registers 9.83% at a $439,500 basis. Equity gained on principal adds $2,836/yr, and annual property appreciation at 5% supports $121,426 by year five. Five-year ROI tracks 121.02% and total cumulative return in cash totals $176,313. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,600/mo property income relative to a $2,151/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
5,945 sqft lot
$N/A/sqft
$1,165 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77479, Sugar Land, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,079 (100%) |
| Owner Occupied HU | 25,537 (79.6%) |
| Renter Occupied HU | 5,322 (16.6%) |
| Vacant Housing Units | 1,220 ( 3.8%) |
| Median Home Value | $496,309 |
| Average Home Value | $552,380 |
Housing Distribution
Address Breakdown
Residential
31,678
Single Family
28,532
Multi-Family
3,146
Businesses
1,373
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Audra O'Neal • Keller Williams Realty Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #55123369
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.