16555 Dawncrest Way, Sugar Land, TX, 77498 | $838/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2692 sft

15322 Lynford Crest Dr, Houston, TX, 77083

3 Bed
3 Bath
2404 sft

3419 Date Palm Dr, Manvel, TX, 77578

3 Bed
2 Bath
1826 sft

3522 Date Palm Dr, Manvel, TX, 77578

3 Bed
3 Bath
2203 sft

3423 Date Palm Dr, Manvel, TX, 77578

Nearby investment properties with comparable prices

3 Bed
2 Bath
1490 sft

22219 Thresher Ct, Katy, TX, 77449

3 Bed
2 Bath
1331 sft

5122 Hector Gustavo Dr, Rosharon, TX, 77583

Currently Rented+ 1 more

3 Bed
2 Bath
1600 sft

26823 Nightingale Songs Dr, Katy, TX, 77493

3 Bed
2 Bath
1440 sft

5522 Madden Ln, Houston, TX, 77048

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

Investment property for sale in Sugar Land at 16555 Dawncrest Way, Sugar Land, TX, 77498 offers a 11.94% rental yield on a $326,300 purchase with $3,248/mo rent. Total monthly income registers $3,248/mo, and a $1,597/mo payment leaves $838/mo available for distribution. Annual cash flow reaches $10,052/yr on $108,168 to close, and return on cash invested stands at 29.2% in year one. Equity gained on principal adds $2,106/yr while 5% annual appreciation supports $90,151 over five years. Portfolio math shows five-year ROI at 154.25% and total cumulative return in cash at $166,849. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,248/mo property income against a $1,597/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1991

0.26 Acres lot

$N/A/sqft

$90 monthly HOA