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 $3,649/mo, and a $2,839/mo payment. Purchase price stands at $580,000, and rental yield measures 7.55% with $3,649/mo rent. Return on cash invested shows 17.07% in year one, and 5% annual appreciation builds toward $160,243 over five years. Five-year ROI reaches 88.81% and total cumulative return in cash records $169,473. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,649/mo property income covering a $2,839/mo payment rather than investor’s personal income.
Single Family
Built in 2016
9,047 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-14 | Listed for sale | $580,000 |
| 2019-03-29 | Listing removed | $2,800 |
| 2019-03-18 | Listed for rent | $2,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | $8206.70 | 9.29% | $508,962 | 10.00% |
| 2023-03-14 | $7509.19 | -5.47% | $462,693 | 10.00% |
| 2022-03-14 | $7943.74 | 6.63% | $420,630 | 10.00% |
Listed by: Yuen Alice Chua • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #5214992
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.
