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 1123 Desert Springs Ln, Rosenberg, TX, 77471 uses $82,875 cash to close to unlock $4,370/yr annual cash flow and $364/mo monthly cash flow. Total monthly income runs $2,250/mo, and a $1,224/mo payment keeps the spread at $364/mo. Purchase price stands at $250,000, and rental yield measures 10.8% with $2,250/mo rent. Return on cash invested shows 25.18% in year one, and 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 132.95% and total cumulative return in cash records $110,182. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,250/mo property income covering a $1,224/mo payment rather than investor’s personal income.
Single Family
Built in 2009
6,486 sqft lot
$N/A/sqft
$462 annually 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 |
|---|---|---|
| 2025-07-16 | Price change | $250,000 |
| 2025-07-08 | Price change | $260,000 |
| 2025-06-18 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-05 | $4980.55 | -2.72% | $263,674 | -0.58% |
| 2023-08-05 | $5119.75 | 6.46% | $265,208 | 12.96% |
| 2022-08-05 | $4808.96 | 36.40% | $234,790 | 38.17% |
Listed by: Kelly Simon • KSP
Mls Name: HAR
Mls Provider:
Mls ID: #81452360
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.
