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% |
Rental property for sale in Sugar Land at 5818 Wilkins Ln, Sugar Land, TX, 77479 priced at $280,300 converts $3,268/mo rent into $1,122/mo cash flow after a $1,372/mo obligation. Total monthly income equals $3,268/mo, and annual cash flow totals $13,469/yr on $92,919 invested. Return on cash invested prints 34.4% in year one, and rental yield reads 13.99% against a $280,300 entry. Equity gained on principal adds $1,809/yr, while 5% annual appreciation compiles into $77,442 by year five. Five-year ROI reaches 182.51% and total cumulative return in cash sums $169,591. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,268/mo property income covering a $1,372/mo payment, not borrower’s personal income.
Single Family
Built in 1991
9,309 sqft lot
$N/A/sqft
$88 monthly 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 |
|---|---|---|
| 2025-09-15 | Pending sale | $340,000 |
| 2025-08-21 | Price change | $340,000 |
| 2025-08-12 | Price change | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-26 | N/A | N/A | $412,663 | 4.59% |
| 2024-10-26 | $5423.38 | 11.01% | $394,545 | 10.00% |
| 2023-10-26 | $4885.28 | -9.63% | $358,677 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
