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 2810 Grassy Knoll Ct, Sugar Land, TX, 77478 generates $4,124/mo in rent and, after a $2,445/mo payment, leaves $492/mo in cash flow. Total monthly income is $4,124/mo, and annual cash flow is $5,901/yr on $165,584 invested. Return on cash invested sits at 23.47% in year one, and rental yield is 9.91% on a $499,500 entry. Equity gained on principal adds $3,223/yr, while 5% annual appreciation builds toward $138,003 over five years. Five-year ROI reaches 123.36% and total cumulative return in cash sums $204,271. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,124/mo property income rather than buyer’s personal income.
Single Family
Built in 1995
10,754 sqft lot
$N/A/sqft
$960 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 | $499,500 |
| 2023-08-07 | Listing removed | N/A |
| 2023-08-01 | Price change | $512,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-30 | $4159.52 | 5.73% | $451,560 | 10.00% |
| 2023-06-30 | $3934.26 | -26.49% | $410,509 | 10.00% |
| 2022-06-30 | $5352.32 | 4.09% | $373,190 | 10.00% |
Listed by: Sandra Dreiling • Coldwell Banker Realty - Memorial Office
Mls Name: HAR
Mls Provider:
Mls ID: #52767916
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.
