417 W Hillary CirSugar LandTX77498
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
Rental property for sale in Sugar Land at 417 W Hillary Cir, Sugar Land, TX, 77498 generates $3,157/mo in rent and, after a $1,909/mo payment, leaves $315/mo in cash flow. Total monthly income is $3,157/mo, and annual cash flow is $3,782/yr on $129,285 invested. Return on cash invested sits at 22.83% in year one, and rental yield is 9.71% on a $389,999 entry. Equity gained on principal adds $2,517/yr, while 5% annual appreciation builds toward $107,750 over five years. Five-year ROI reaches 119.99% and total cumulative return in cash sums $155,132. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,157/mo property income rather than buyer’s personal income.
Single Family
Built in 1981
7,618 sqft lot
$N/A/sqft
$820 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elio Alanis • Realty Of America, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #21232704
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.