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% |
Rental property for sale in Rosenberg at 1121 Ward St, Rosenberg, TX, 77471 priced at $239,000 converts $1,691/mo rent into after a $1,170/mo obligation. Total monthly income equals $1,691/mo. Return on cash invested prints 19.78% in year one, and rental yield reads 8.49% against a $239,000 entry. Equity gained on principal adds $1,542/yr, while 5% annual appreciation compiles into $66,031 by year five. Five-year ROI reaches 103.37% and total cumulative return in cash sums $81,900. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,691/mo property income covering a $1,170/mo payment, not borrower’s personal income.
Multi Family
Built in 1935
6,000 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 |
|---|---|---|
| 2025-06-15 | Listed for sale | $239,000 |
| 2025-06-13 | Listing removed | $245,000 |
| 2025-05-21 | Listing removed | $1,100 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-15 | $2115.70 | 8.05% | $112,007 | 10.43% |
| 2023-06-15 | $1958.09 | 2.00% | $101,431 | 8.22% |
| 2022-06-15 | $1919.78 | 4.61% | $93,730 | 5.97% |
Listed by: Benjamin Naumann • Watkins Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #14530439
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.
