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 1911 Shadow Bend Dr, Sugar Land, TX, 77479 offers $5,681/mo rent that, after a $3,656/mo payment, leaves $272/mo cash flow. Total monthly income is $5,681/mo, and annual cash flow is $3,265/yr on $245,763 cash. Return on cash invested measures 21.39% in year one, and rental yield stands at 9.13% at a $747,000 entry. Equity gained on principal adds $4,820/yr while 5% annual appreciation compounds into $206,382 by year five. Five-year ROI records 112.15% and total cumulative return in cash reaches $275,628. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,681/mo property income versus a $3,656/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
8,955 sqft lot
$N/A/sqft
$1,165 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 |
|---|---|---|
| 2025-03-28 | Listed for sale | $747,000 |
| 2014-06-27 | Sold | N/A |
| 2014-06-11 | Listed for sale | $495,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $10429.58 | 8.70% | $648,641 | 8.54% |
| 2023-03-28 | $9594.51 | -2.59% | $597,597 | 10.00% |
| 2022-03-28 | $9849.31 | 8.02% | $543,270 | 10.00% |
Listed by: Hannah Wimberly • Fathom Realty
Mls Name: HAR
Mls Provider:
Mls ID: #34215822
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.
