702 Epperson WaySugar LandTX77479
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Sugar Land at 702 Epperson Way, Sugar Land, TX, 77479 priced at $458,000 pairs $3,380/mo rent with $123/mo cash flow after a $2,242/mo payment. Total monthly income equals $3,380/mo, and annual cash flow comes to $1,473/yr on $151,827 invested. Return on cash invested is 20.88% in year one, and rental yield stands at 8.86% on a $458,000 basis. Equity gained on principal adds $2,955/yr, and 5% annual appreciation accumulates to $126,537 by year five. Five-year ROI measures 109.25% and total cumulative return in cash reaches $165,873. For financing, Ziffy Mortgage’s DSCR program evaluates $3,380/mo property income against a $2,242/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1992
9,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77479, Sugar Land, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
31,678
Single Family
28,532
Multi-Family
3,146
Businesses
1,373
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Minh Lam • SOVRAN
Mls Name: HAR
Mls ID: #43737987