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 154 Camellia St, Sugar Land, TX, 77478 listed at $415,000 pairs $2,713/mo rent with a $2,031/mo payment. Total monthly income runs $2,713/mo. Return on cash invested measures 17.83% in year one, and rental yield registers 7.84% at a $415,000 basis. Equity gained on principal adds $2,678/yr, and annual property appreciation at 5% supports $114,657 by year five. Five-year ROI tracks 92.95% and total cumulative return in cash totals $127,869. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,713/mo property income relative to a $2,031/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1970
8,089 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77478, Sugar Land, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,079 (100%) |
| Owner Occupied HU | 7,151 (70.9%) |
| Renter Occupied HU | 2,428 (24.1%) |
| Vacant Housing Units | 500 ( 5.0%) |
| Median Home Value | $434,656 |
| Average Home Value | $499,149 |
Residential
9,679
Single Family
8,168
Multi-Family
1,511
Businesses
2,293
Date | Event | Price |
|---|---|---|
| 2025-04-24 | Listed for sale | $415,000 |
| 2024-10-06 | Listing removed | $400,000 |
| 2024-09-25 | Pending sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $754.60 | -8.87% | $282,379 | -4.90% |
| 2023-04-24 | $828.03 | -58.42% | $296,920 | 2.87% |
| 2022-04-24 | $1991.25 | -7.10% | $288,650 | -6.78% |
Listed by: Suzy Pittman • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls Provider:
Mls ID: #28436992
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.
