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 $4,273/mo, and a $2,932/mo payment. Purchase price stands at $599,000, and rental yield measures 8.56% with $4,273/mo rent. Return on cash invested shows 19.04% in year one, and 5% annual appreciation builds toward $165,493 over five years. Five-year ROI reaches 99.78% and total cumulative return in cash records $196,630. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,273/mo property income covering a $2,932/mo payment rather than investor’s personal income.
Single Family
Built in 1999
10,463 sqft lot
$N/A/sqft
$1,165 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 |
|---|---|---|
| 2025-08-26 | Price change | $599,000 |
| 2025-08-08 | Price change | $615,000 |
| 2025-07-09 | Price change | $623,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-27 | $10946.40 | 6.01% | $569,499 | 6.89% |
| 2023-08-27 | $10325.65 | 1.03% | $532,772 | 6.33% |
| 2022-08-27 | $10220.33 | 22.81% | $501,070 | 22.91% |
Listed by: Audra O'Neal • ONTX Realty Partners
Mls Name: HAR
Mls Provider:
Mls ID: #15457951
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.
