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 2330 Upland Park Dr, Sugar Land, TX, 77479 priced at $550,000 pairs $4,282/mo rent with $282/mo cash flow after a $2,692/mo payment. Total monthly income equals $4,282/mo, and annual cash flow comes to $3,385/yr on $180,950 invested. Return on cash invested is 21.93% in year one, and rental yield stands at 9.34% on a $550,000 basis. Equity gained on principal adds $3,549/yr, and 5% annual appreciation accumulates to $151,955 by year five. Five-year ROI measures 115.11% and total cumulative return in cash reaches $208,294. For financing, Ziffy Mortgage’s DSCR program evaluates $4,282/mo property income against a $2,692/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
8,001 sqft 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 |
|---|---|---|
| 2025-03-31 | Listed for sale | $550,000 |
| 2012-07-17 | Listing removed | $269,000 |
| 2012-06-16 | Pending sale | $269,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-31 | $6760.20 | 10.97% | $443,042 | 10.00% |
| 2023-03-31 | $6091.79 | -5.94% | $402,765 | -10.12% |
| 2022-03-31 | $6476.22 | 7.15% | $448,110 | 34.62% |
Listed by: Shane Light • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #82782685
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.
