2407 Wagon RunSugar LandTX77479
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Sugar Land at 2407 Wagon Run, Sugar Land, TX, 77479 uses $127,628 cash to close to unlock $4,351/yr annual cash flow and $363/mo monthly cash flow. Total monthly income runs $3,100/mo, and a $1,884/mo payment keeps the spread at $363/mo. Purchase price stands at $385,000, and rental yield measures 9.66% with $3,100/mo rent. Return on cash invested shows 23.32% in year one, and 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 122.33% and total cumulative return in cash records $156,130. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,100/mo property income covering a $1,884/mo payment rather than investor’s personal income.
Single Family
Built in 1980
10,733 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77479, Sugar Land, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
31,678
Single Family
28,532
Multi-Family
3,146
Businesses
1,373
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kerri Schultz • Keller Williams Premier Realty
Mls Name: HAR
Mls ID: #79960515