2644 Hadley CirSugar LandTX77478
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 2644 Hadley Cir, Sugar Land, TX, 77478 uses $110,982 cash to close to unlock $663/yr annual cash flow and $55/mo monthly cash flow. Total monthly income runs $2,503/mo, and a $1,639/mo payment keeps the spread at $55/mo. Purchase price stands at $334,788, and rental yield measures 8.97% with $2,503/mo rent. Return on cash invested shows 20.51% in year one, and 5% annual appreciation builds toward $92,496 over five years. Five-year ROI reaches 107.54% and total cumulative return in cash records $119,354. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,503/mo property income covering a $1,639/mo payment rather than investor’s personal income.
Single Family
Built in 1984
6,825 sqft lot
$N/A/sqft
$800 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77478, Sugar Land, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
9,679
Single Family
8,168
Multi-Family
1,511
Businesses
2,293
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tara Phillips • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #14951277
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.