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 Rosharon at 1011 Santee Ct, Rosharon, TX, 77583 priced at $359,900 converts $3,086/mo rent into $526/mo cash flow after a $1,762/mo obligation. Total monthly income equals $3,086/mo, and annual cash flow totals $6,315/yr on $119,307 invested. Return on cash invested prints 25.2% in year one, and rental yield reads 10.29% against a $359,900 entry. Equity gained on principal adds $2,322/yr, while 5% annual appreciation compiles into $99,434 by year five. Five-year ROI reaches 132.47% and total cumulative return in cash sums $158,042. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,086/mo property income covering a $1,762/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,326 (100%) |
| Owner Occupied HU | 17,291 (81.1%) |
| Renter Occupied HU | 1,560 ( 7.3%) |
| Vacant Housing Units | 2,475 (11.6%) |
| Median Home Value | $360,995 |
| Average Home Value | $403,554 |
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Date | Event | Price |
|---|---|---|
| 2025-05-15 | Price change | $359,900 |
| 2025-04-16 | Price change | $369,900 |
| 2025-03-03 | Price change | $339,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Saratoga Homes
Mls Name: Saratoga Homes
Mls Provider:
Mls ID: #N/A
