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 Houston at 5711 Sugar Hill Dr APT 20, Houston, TX, 77057 offers a 15.17% rental yield on a $120,893 purchase with $1,528/mo rent. Total monthly income registers $1,528/mo, and a $592/mo payment leaves $625/mo available for distribution. Annual cash flow reaches $7,494/yr on $40,076 to close, and return on cash invested stands at 38.61% in year one. Equity gained on principal adds $780/yr while 5% annual appreciation supports $33,401 over five years. Portfolio math shows five-year ROI at 204.84% and total cumulative return in cash at $82,092. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,528/mo property income against a $592/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Apartment
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77057, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,665 (100%) |
| Owner Occupied HU | 7,302 (29.6%) |
| Renter Occupied HU | 14,773 (59.9%) |
| Vacant Housing Units | 2,590 (10.5%) |
| Median Home Value | $433,587 |
| Average Home Value | $626,740 |
Residential
24,132
Single Family
5,548
Multi-Family
18,584
Businesses
2,720
Date | Event | Price |
|---|---|---|
| 2025-08-15 | Listing removed | $1,250 |
| 2025-08-05 | Listing removed | $137,500 |
| 2025-07-31 | Pending sale | $137,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-18 | $2529.51 | 1.00% | $120,893 | -2.78% |
| 2023-10-18 | $2504.41 | 9.38% | $124,349 | 19.58% |
| 2022-10-18 | $2289.73 | N/A | $103,989 | 8.75% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
