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% |
Investment property for sale in Sugar Land at 4427 Waterfall Way, Sugar Land, TX, 77479 uses $109,064 cash to close to unlock $2,013/yr annual cash flow and $168/mo monthly cash flow. Total monthly income runs $2,507/mo, and a $1,610/mo payment keeps the spread at $168/mo. Purchase price stands at $329,000, and rental yield measures 9.14% with $2,507/mo rent. Return on cash invested shows 21.75% in year one, and 5% annual appreciation builds toward $90,897 over five years. Five-year ROI reaches 113.96% and total cumulative return in cash records $124,293. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,507/mo property income covering a $1,610/mo payment rather than investor’s personal income.
Single Family
Built in 1984
6,037 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Calvin Kim • Walzel Properties - Corporate Office
Mls Name: HAR
Mls ID: #49986877
