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 Rosharon at 10502 Mount Tallac Ct, Rosharon, TX, 77583 offers a 10.53% rental yield on a $359,500 purchase with $3,156/mo rent. Total monthly income registers $3,156/mo, and a $1,760/mo payment leaves $524/mo available for distribution. Annual cash flow reaches $6,289/yr on $119,174 to close, and return on cash invested stands at 25.19% in year one. Equity gained on principal adds $2,320/yr while 5% annual appreciation supports $99,323 over five years. Portfolio math shows five-year ROI at 132.66% and total cumulative return in cash at $158,096. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,156/mo property income against a $1,760/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
9,557 sqft lot
$N/A/sqft
$900 annually 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 |
|---|---|---|
| 2024-12-13 | Price change | $359,500 |
| 2024-11-15 | Listed for sale | $370,000 |
| 2024-10-31 | Listing removed | $370,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bryant Simpson • Keller Williams Preferred
Mls Name: HAR
Mls Provider:
Mls ID: #37450612
Disclaimer: Copyright 2024, 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.
