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 10518 Sutter Creek Dr, Rosharon, TX, 77583 uses $125,274 cash to close to unlock $7,369/yr annual cash flow and $614/mo monthly cash flow. Total monthly income runs $3,418/mo, and a $1,850/mo payment keeps the spread at $614/mo. Purchase price stands at $377,900, and rental yield measures 10.85% with $3,418/mo rent. Return on cash invested shows 25.79% in year one, and 5% annual appreciation builds toward $104,407 over five years. Five-year ROI reaches 136.03% and total cumulative return in cash records $170,413. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,418/mo property income covering a $1,850/mo payment rather than investor’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$1,395 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 |
|---|---|---|
| 2025-07-10 | Price change | $377,900 |
| 2025-07-03 | Price change | $392,900 |
| 2025-04-04 | Price change | $387,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-10 | $735.12 | 17.39% | $54,120 | 20.00% |
| 2023-07-10 | $626.23 | N/A | $45,100 | N/A |
Listed by: Jack Lipar • LGI Homes
Mls Name: HAR
Mls Provider:
Mls ID: #88813518
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.
