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 27 Charleston St N, Sugar Land, TX, 77478 priced at $580,000 converts $4,519/mo rent into $303/mo cash flow after a $2,839/mo obligation. Total monthly income equals $4,519/mo, and annual cash flow totals $3,641/yr on $190,820 invested. Return on cash invested prints 21.97% in year one, and rental yield reads 9.35% against a $580,000 entry. Equity gained on principal adds $3,743/yr, while 5% annual appreciation compiles into $160,243 by year five. Five-year ROI reaches 115.29% and total cumulative return in cash sums $219,993. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,519/mo property income covering a $2,839/mo payment, not borrower’s personal income.
Single Family
Built in 1976
0.30 Acres lot
$N/A/sqft
$650 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 |
|---|---|---|
| 2025-06-30 | Listed for sale | $580,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | $10066.90 | 10.13% | $680,347 | 10.00% |
| 2023-06-30 | $9140.66 | -5.28% | $618,497 | 10.00% |
| 2022-06-30 | $9650.24 | 1.28% | $562,270 | 7.36% |
Listed by: Greg Bennett • Greg Bennett Fine Properties
Mls Name: HAR
Mls Provider:
Mls ID: #49112018
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.
