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 Walnut Ave, Rosenberg, TX, 77471 listed at $210,000 pairs $1,453/mo rent with a $1,028/mo payment. Total monthly income runs $1,453/mo. Return on cash invested measures 19.21% in year one, and rental yield registers 8.3% at a $210,000 basis. Equity gained on principal adds $1,355/yr, and annual property appreciation at 5% supports $58,019 by year five. Five-year ROI tracks 100.33% and total cumulative return in cash totals $69,844. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,453/mo property income relative to a $1,028/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1955
3,998 sqft 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 |
|---|---|---|
| 2024-12-31 | Price change | $210,000 |
| 2024-12-04 | Price change | $214,000 |
| 2024-11-18 | Price change | $214,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $146,694 | 125.27% |
| 2023-02-13 | $407.01 | -34.38% | $65,120 | 10.00% |
| 2022-02-13 | $620.28 | -14.65% | $59,200 | 10.00% |
Listed by: Myrna Armendariz • Vaquero RE LLC
Mls Name: HAR
Mls Provider:
Mls ID: #95174847
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.
