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 1103 River Delta Ln, Rosenberg, TX, 77469 listed at $453,000 pairs $3,202/mo rent with a $2,217/mo payment. Total monthly income runs $3,202/mo. Return on cash invested measures 19.42% in year one, and rental yield registers 8.48% at a $453,000 basis. Equity gained on principal adds $2,923/yr, and annual property appreciation at 5% supports $125,156 by year five. Five-year ROI tracks 101.54% and total cumulative return in cash totals $152,484. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,202/mo property income relative to a $2,217/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
7,372 sqft lot
$N/A/sqft
$42 monthly HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2025-07-14 | Pending sale | $449,999 |
| 2025-07-01 | Listed for sale | $449,999 |
| 2025-07-01 | Pending sale | $449,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-10 | $5197.79 | 11.06% | $427,396 | 10.00% |
| 2023-10-10 | $4680.17 | -9.39% | $388,542 | 10.00% |
| 2022-10-10 | $5165.17 | 6.70% | $353,220 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
