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 1117 West St, Rosenberg, TX, 77471 uses $87,848 cash to close to unlock $3,247/yr annual cash flow and $271/mo monthly cash flow. Total monthly income runs $2,155/mo, and a $1,297/mo payment keeps the spread at $271/mo. Purchase price stands at $265,000, and rental yield measures 9.76% with $2,155/mo rent. Return on cash invested shows 23.61% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 123.87% and total cumulative return in cash records $108,819. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,155/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Single Family
Built in 1959
8,637 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 |
|---|---|---|
| 2025-02-12 | Listed for sale | $265,000 |
| 2025-02-09 | Listing removed | $265,000 |
| 2025-01-29 | Pending sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $176,975 | 10.00% |
| 2023-02-13 | $309.88 | -24.92% | $160,886 | 10.00% |
| 2022-02-13 | $412.73 | 14.60% | $146,260 | 10.00% |
Listed by: Norma Spano • HomeSmart
Mls Name: HAR
Mls Provider:
Mls ID: #72099532
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.
