519 E Hillary Cir, Sugar Land, TX, 77498 | $123/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

519 E Hillary Cir, Sugar Land, TX, 77498 | $123/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2053 sft

734 Mill Spring Ct, Rosenberg, TX, 77469

4 Bed
2 Bath
2093 sft

7505 Summer Night Ln, Rosenberg, TX, 77469

4 Bed
2 Bath
2098 sft

9531 McDowell Dr, Rosenberg, TX, 77469

4 Bed
2 Bath
2220 sft

239 Floral Bluff Ct, Rosenberg, TX, 77469

Nearby investment properties with comparable prices

4 Bed
3 Bath
2214 sft

6326 Prince Place Dr, Rosenberg, TX, 77471

4 Bed
3 Bath
2975 sft

626 Silver Creek Cir, Richmond, TX, 77406

4 Bed
3 Bath
2011 sft

1106 Pecan Crest Ct, Sugar Land, TX, 77479

4 Bed
2 Bath
2164 sft

422 Heatherton Hill Dr, Rosenberg, TX, 77469

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Sugar Land at 519 E Hillary Cir, Sugar Land, TX, 77498 uses $120,998 cash to close to unlock $1,475/yr annual cash flow and $123/mo monthly cash flow. Total monthly income runs $2,718/mo, and a $1,786/mo payment keeps the spread at $123/mo. Purchase price stands at $365,000, and rental yield measures 8.94% with $2,718/mo rent. Return on cash invested shows 21.13% in year one, and 5% annual appreciation builds toward $100,843 over five years. Five-year ROI reaches 110.58% and total cumulative return in cash records $133,795. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,718/mo property income covering a $1,786/mo payment rather than investor’s personal income.

Single Family

Built in 1981

9,265 sqft lot

$N/A/sqft

No HOA

More details about the property

Highly sought after Sugarmill subdivision. This home is perfect for all, including growing families and first-time buyers. Well maintained, beautiful landscaping. Great neighborhood vibe, quiet, quaint and located on a corner lot. Upstairs game room or perfect office space. Spacious open kitchen opens to large family room with high ceilings and fireplace. The formal dining area was once a bedroom and can be enclosed to use as a third bedroom or study. There is more than ample room off the kitchen for dining table. Many upgrades including lighting, updated baths, new A/C, and much more. Very close to the clubhouse, which includes pool, with splash pad and tennis courts. The community amenities include parks, 3 pools, lake, and walking and jogging trails. Walking distance to the elementary and middle schools.