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 2604 Eldridge Park Way, Sugar Land, TX, 77498 generates $2,491/mo in rent and, after a $1,566/mo payment, leaves $166/mo in cash flow. Total monthly income is $2,491/mo, and annual cash flow is $1,988/yr on $106,080 invested. Return on cash invested sits at 21.78% in year one, and rental yield is 9.34% on a $320,000 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 114.3% and total cumulative return in cash sums $121,251. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,491/mo property income rather than buyer’s personal income.
Single Family
Built in 2000
5,500 sqft lot
$N/A/sqft
$50 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-09-04 | Listing removed | $2,400 |
| 2025-09-04 | Pending sale | $319,900 |
| 2025-08-16 | Listed for rent | $2,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-04 | N/A | N/A | $298,873 | -0.36% |
| 2024-11-04 | $4526.11 | 0.05% | $299,960 | 0.41% |
| 2023-11-04 | $4523.81 | -3.60% | $298,748 | 6.75% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
