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 1810 Rustic Hills Ct, Sugar Land, TX, 77479 generates $4,776/mo in rent, after a $3,353/mo payment. Total monthly income is $4,776/mo. Return on cash invested sits at 19.01% in year one, and rental yield is 8.37% on a $685,000 entry. Equity gained on principal adds $4,420/yr, while 5% annual appreciation builds toward $189,253 over five years. Five-year ROI reaches 99.4% and total cumulative return in cash sums $224,014. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,776/mo property income rather than buyer’s personal income.
Single Family
Built in 1997
0.27 Acres lot
$N/A/sqft
$1,220 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 |
|---|---|---|
| 2025-04-18 | Listed for sale | $685,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $8753.46 | 10.29% | $599,507 | 10.00% |
| 2023-04-18 | $7937.01 | -6.07% | $545,006 | 10.00% |
| 2022-04-18 | $8449.65 | 10.25% | $495,460 | 16.75% |
Listed by: Katherine Morrow • Hometown America Incorporated
Mls Name: HAR
Mls Provider:
Mls ID: #34860496
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.
