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 1103 Curly Angora Ct, Rosharon, TX, 77583 priced at $294,950 converts $2,899/mo rent into $801/mo cash flow after a $1,444/mo obligation. Total monthly income equals $2,899/mo, and annual cash flow totals $9,614/yr on $97,776 invested. Return on cash invested prints 29.74% in year one, and rental yield reads 11.79% against a $294,950 entry. Equity gained on principal adds $1,903/yr, while 5% annual appreciation compiles into $81,489 by year five. Five-year ROI reaches 156.81% and total cumulative return in cash sums $153,322. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,899/mo property income covering a $1,444/mo payment, not borrower’s personal income.
Single Family
Built in 2023
6,372 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kareem Jackson • Rocky Mitchell Real Estate
Mls Name: HAR
Mls ID: #15485541
