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 1105 Avenue D, Rosenberg, TX, 77471 listed at $175,997 pairs $1,495/mo rent with a $861/mo payment to leave $212/mo cash flow. Total monthly income runs $1,495/mo, and annual cash flow reaches $2,550/yr on $58,343 cash to close. Return on cash invested measures 24.28% in year one, and rental yield registers 10.19% at a $175,997 basis. Equity gained on principal adds $1,136/yr, and annual property appreciation at 5% supports $48,625 by year five. Five-year ROI tracks 127.76% and total cumulative return in cash totals $74,540. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,495/mo property income relative to a $861/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1970
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,066 (100%) |
| Owner Occupied HU | 10,494 (61.5%) |
| Renter Occupied HU | 5,617 (32.9%) |
| Vacant Housing Units | 955 ( 5.6%) |
| Median Home Value | $262,967 |
| Average Home Value | $283,893 |
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Date | Event | Price |
|---|---|---|
| 2024-12-09 | Listed for sale | $175,997 |
| 2024-05-20 | Listing removed | N/A |
| 2024-05-16 | Price change | $189,997 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $155,783 | -8.83% |
| 2023-12-27 | $3298.73 | 61.28% | $170,878 | 26.84% |
| 2022-12-27 | $2045.30 | -0.22% | $134,720 | 10.00% |
Listed by: Charles Wells • NextHome Platinum Realty
Mls Name: HAR
Mls Provider:
Mls ID: #58283703
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.
