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 2930 Grants Lake Blvd APT 2404, Sugar Land, TX, 77479 generates $2,053/mo in rent and, after a $1,072/mo payment, leaves $192/mo in cash flow. Total monthly income is $2,053/mo, and annual cash flow is $2,308/yr on $72,599 invested. Return on cash invested sits at 23.09% in year one, and rental yield is 11.25% on a $219,000 entry. Equity gained on principal adds $1,413/yr, while 5% annual appreciation builds toward $60,506 over five years. Five-year ROI reaches 122.96% and total cumulative return in cash sums $89,265. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,053/mo property income rather than buyer’s personal income.
Townhouse
Built in 1990
714 sqft lot
$N/A/sqft
$285 monthly HOA
Neighborhood data shown for ZIP Code: 77479, Sugar Land, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,079 (100%) |
| Owner Occupied HU | 25,537 (79.6%) |
| Renter Occupied HU | 5,322 (16.6%) |
| Vacant Housing Units | 1,220 ( 3.8%) |
| Median Home Value | $496,309 |
| Average Home Value | $552,380 |
Residential
31,678
Single Family
28,532
Multi-Family
3,146
Businesses
1,373
Date | Event | Price |
|---|---|---|
| 2024-11-19 | Listed for sale | $219,000 |
| 2024-09-19 | Listing removed | $213,000 |
| 2024-09-18 | Listed for sale | $213,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $211,451 | 4.40% |
| 2023-02-13 | $3854.64 | 5.82% | $202,545 | 7.44% |
| 2022-02-13 | $3642.77 | 2.46% | $188,520 | 6.54% |
Listed by: Aaron Yu • eXp Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #8577149
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.
