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% |
Total monthly income runs $4,284/mo, and a $6,363/mo payment. Purchase price stands at $1,300,000, and rental yield measures 3.95% with $4,284/mo rent. Return on cash invested shows 6.06% in year one, and 5% annual appreciation builds toward $359,166 over five years. Five-year ROI reaches 29.77% and total cumulative return in cash records $125,403. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,284/mo property income covering a $6,363/mo payment rather than investor’s personal income.
Single Family
Built in 2012
0.41 Acres lot
$N/A/sqft
$750 annually 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 |
|---|---|---|
| 2025-05-14 | Listed for sale | $1,300,000 |
| 2013-08-05 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-14 | $20877.55 | 0.85% | $1,184,804 | 1.76% |
| 2023-05-14 | $20701.83 | -4.44% | $1,164,267 | 3.85% |
| 2022-05-14 | $21663.40 | 30.24% | $1,121,120 | 35.44% |
Listed by: Anja Drewes Neidhardt • Anja DrewesProperties, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #15717066
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.
