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 1802 Auburn Trl, Sugar Land, TX, 77479 priced at $450,000 pairs $4,007/mo rent with $557/mo cash flow after a $2,203/mo payment. Total monthly income equals $4,007/mo, and annual cash flow comes to $6,687/yr on $149,175 invested. Return on cash invested is 24.39% in year one, and rental yield stands at 10.69% on a $450,000 basis. Equity gained on principal adds $2,904/yr, and 5% annual appreciation accumulates to $124,327 by year five. Five-year ROI measures 128.83% and total cumulative return in cash reaches $192,186. For financing, Ziffy Mortgage’s DSCR program evaluates $4,007/mo property income against a $2,203/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1995
0.28 Acres lot
$N/A/sqft
$1,065 annually HOA
Neighborhood data shown for ZIP Code: 77479, Sugar Land, TX area.
| 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 |
Residential
31,678
Single Family
28,532
Multi-Family
3,146
Businesses
1,373
Date | Event | Price |
|---|---|---|
| 2024-12-17 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $429,992 | -11.30% |
| 2023-12-27 | $9395.63 | 5.53% | $484,786 | 11.07% |
| 2022-12-27 | $8902.88 | 27.24% | $436,480 | 27.34% |
Listed by: Tawanna Harding • Real Broker, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #14309923
Disclaimer: Copyright 2024, 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.
