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% |
Investment property for sale in Rosenberg at 10231 Modena School Rd, Rosenberg, TX, 77471 offers a 8.61% rental yield on a $360,000 purchase with $2,584/mo rent. Total monthly income registers $2,584/mo, and a $1,762/mo payment leaves $24/mo available for distribution. Annual cash flow reaches $288/yr on $119,340 to close, and return on cash invested stands at 20.15% in year one. Equity gained on principal adds $2,323/yr while 5% annual appreciation supports $99,461 over five years. Portfolio math shows five-year ROI at 105.33% and total cumulative return in cash at $125,697. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,584/mo property income against a $1,762/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1940
4.06 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,066 (100%) |
| Owner Occupied HU | 10,494 (61.5%) |
| Renter Occupied HU | 5,617 (32.9%) |
| Vacant Housing Units | 955 ( 5.6%) |
| Median Home Value | $262,967 |
| Average Home Value | $283,893 |
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Date | Event | Price |
|---|---|---|
| 2025-08-28 | Price change | $360,000 |
| 2025-07-30 | Price change | $464,900 |
| 2025-07-16 | Price change | $478,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-29 | $2940.45 | 0.07% | $301,651 | 0.81% |
| 2023-08-29 | $2938.26 | -12.37% | $299,222 | 10.00% |
| 2022-08-29 | $3352.98 | -18.94% | $272,020 | 10.00% |
Listed by: Amber Morris • RE/MAX Opportunities
Mls Name: HAR
Mls Provider:
Mls ID: #82720969
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.
