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 10413 Junction Peak Dr, Rosharon, TX, 77583 generates $2,760/mo in rent and, after a $1,468/mo payment, leaves $627/mo in cash flow. Total monthly income is $2,760/mo, and annual cash flow is $7,527/yr on $99,417 invested. Return on cash invested sits at 27.48% in year one, and rental yield is 11.04% on a $299,900 entry. Equity gained on principal adds $1,935/yr, while 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 144.69% and total cumulative return in cash sums $143,848. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,760/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
6,250 sqft 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 |
|---|---|---|
| 2025-08-02 | Pending sale | $289,900 |
| 2025-07-15 | Price change | $289,900 |
| 2025-06-22 | Listed for sale | $299,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-05 | N/A | N/A | $287,040 | 3.19% |
| 2024-11-05 | $3639.82 | -0.45% | $278,170 | 1.25% |
| 2023-11-05 | $3656.19 | -21.62% | $274,730 | 7.40% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
