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 1118 Desert Palms Ln, Rosenberg, TX, 77471 listed at $300,000 pairs $2,476/mo rent with a $1,468/mo payment to leave $304/mo cash flow. Total monthly income runs $2,476/mo, and annual cash flow reaches $3,648/yr on $99,450 cash to close. Return on cash invested measures 23.58% in year one, and rental yield registers 9.9% at a $300,000 basis. Equity gained on principal adds $1,936/yr, and annual property appreciation at 5% supports $82,884 by year five. Five-year ROI tracks 123.87% and total cumulative return in cash totals $123,192. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,476/mo property income relative to a $1,468/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2007
6,141 sqft lot
$N/A/sqft
$39 monthly 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 |
|---|---|---|
| 2025-03-26 | Listed for sale | $300,000 |
| 2025-01-22 | Listing removed | $315,000 |
| 2024-12-11 | Price change | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | $3318.90 | 11.03% | $256,581 | 10.00% |
| 2023-03-26 | $2989.24 | -14.70% | $233,255 | 10.00% |
| 2022-03-26 | $3504.49 | 2.93% | $212,050 | 10.00% |
What's Special
Radiant Attic Barrier
Listed by: Marta Peralta • Keller Williams Realty Metropolitan
Mls Name: HAR
Mls Provider:
Mls ID: #68338436
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.
