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 $4,124/mo, and a $3,421/mo payment. Purchase price stands at $699,000, and rental yield measures 7.08% with $4,124/mo rent. Return on cash invested shows 15.19% in year one, and 5% annual appreciation builds toward $193,121 over five years. Five-year ROI reaches 78.88% and total cumulative return in cash records $181,406. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,124/mo property income covering a $3,421/mo payment rather than investor’s personal income.
Single Family
Built in 2018
7,609 sqft lot
$N/A/sqft
$1,050 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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $699,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-27 | $8859.95 | 9.28% | $545,565 | 10.00% |
| 2023-06-27 | $8107.41 | -4.84% | $495,968 | 10.00% |
| 2022-06-27 | $8519.83 | 6.83% | $450,880 | 10.00% |
Listed by: Amita Patel • Keller Williams Realty Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #31600712
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.
