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 1111 Desert Springs Ln, Rosenberg, TX, 77471 offers a 10.61% rental yield on a $275,000 purchase with $2,432/mo rent. Total monthly income registers $2,432/mo, and a $1,346/mo payment leaves $435/mo available for distribution. Annual cash flow reaches $5,216/yr on $91,163 to close, and return on cash invested stands at 25.63% in year one. Equity gained on principal adds $1,775/yr while 5% annual appreciation supports $75,977 over five years. Portfolio math shows five-year ROI at 134.94% and total cumulative return in cash at $123,011. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,432/mo property income against a $1,346/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2008
6,420 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 |
|---|---|---|
| 2025-03-17 | Listed for sale | $275,000 |
| 2025-03-10 | Listing removed | $310,000 |
| 2025-01-31 | Price change | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-18 | $5066.74 | 0.95% | $268,238 | 3.17% |
| 2023-03-18 | $5019.21 | 53.54% | $260,000 | 30.28% |
| 2022-03-18 | $3269.01 | 2.60% | $199,570 | 10.00% |
Listed by: Jovon Ballard • JLA Realty
Mls Name: HAR
Mls Provider:
Mls ID: #17944454
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.
