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% |
Investment property for sale in Sugar Land at 2415 Pebbledowne Cir, Sugar Land, TX, 77478 uses $105,749 cash to close to unlock $691/yr annual cash flow and $58/mo monthly cash flow. Total monthly income runs $2,359/mo, and a $1,561/mo payment keeps the spread at $58/mo. Purchase price stands at $319,000, and rental yield measures 8.87% with $2,359/mo rent. Return on cash invested shows 20.56% in year one, and 5% annual appreciation builds toward $88,134 over five years. Five-year ROI reaches 107.7% and total cumulative return in cash records $113,893. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,359/mo property income covering a $1,561/mo payment rather than investor’s personal income.
Single Family
Built in 1986
6,908 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood data shown for ZIP Code: 77478, Sugar Land, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,079 (100%) |
| Owner Occupied HU | 7,151 (70.9%) |
| Renter Occupied HU | 2,428 (24.1%) |
| Vacant Housing Units | 500 ( 5.0%) |
| Median Home Value | $434,656 |
| Average Home Value | $499,149 |
Residential
9,679
Single Family
8,168
Multi-Family
1,511
Businesses
2,293
Date | Event | Price |
|---|---|---|
| 2025-07-05 | Listed for sale | $319,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-06 | $1245.45 | 14.66% | $300,189 | 10.00% |
| 2023-07-06 | $1086.17 | -5.16% | $272,899 | 10.00% |
| 2022-07-06 | $1145.31 | 13.96% | $248,090 | 10.00% |
Listed by: Jane NgaDung Nguyen • Alpha, REALTORS
Mls Name: HAR
Mls Provider:
Mls ID: #52244405
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.
