Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
Listed by: Mary Stewart • Compass RE Texas, LLC - Houston
Mls Name: HAR
Mls ID: #11325042
Investment property for sale in Sugar Land at 57 Crestwood Cir, Sugar Land, TX, 77478 uses $183,911 cash to close to unlock $6,359/yr annual cash flow and $530/mo monthly cash flow. Total monthly income runs $4,505/mo, and a $2,736/mo payment keeps the spread at $530/mo. Purchase price stands at $559,000, and rental yield measures 9.67% with $4,505/mo rent. Return on cash invested shows 23.52% in year one, and 5% annual appreciation builds toward $154,441 over five years. Five-year ROI reaches 123.38% and total cumulative return in cash records $226,911. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,505/mo property income covering a $2,736/mo payment rather than investor’s personal income.
Single Family
Built in 1988
9,400 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77478, Sugar Land, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,079 (100%) |
| Owner Occupied HU | 7,151 (70.9%) |
| Renter Occupied HU | 2,428 (24.1%) |
| Vacant Housing Units | 500 ( 5.0%) |
| Median Home Value | $434,656 |
| Average Home Value | $499,149 |
Residential
9,679
Single Family
8,168
Multi-Family
1,511
Businesses
2,293
Date | Event | Price |
|---|---|---|
| No price history data available | ||
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
