1134 Rosas StStaffordTX77477
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Stafford at 1134 Rosas St, Stafford, TX, 77477 with 5% annual appreciation on a $575,000 basis while $4,321/mo rent supports operations. Total monthly income totals $4,321/mo and a $2,814/mo payment preserves $232/mo for cash returns. Annual cash flow comes to $2,789/yr on $189,175 deployed, and return on cash invested reaches 21.53% in year one. Equity gained on principal adds $3,710/yr, and five-year appreciation sums $158,862 alongside rental yield of 9.02%. Five-year ROI measures 112.75% and total cumulative return in cash totals $213,299.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,321/mo property income versus a $2,814/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1950
9,273 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77477, Stafford, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,943 (100%) |
| Owner Occupied HU | 6,026 (37.8%) |
| Renter Occupied HU | 8,493 (53.3%) |
| Vacant Housing Units | 1,424 ( 8.9%) |
| Median Home Value | $281,260 |
| Average Home Value | $312,979 |
Housing Distribution
Address Breakdown
Residential
14,307
Single Family
7,249
Multi-Family
7,058
Businesses
2,367
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Judy Kay • Rock Center Realty
Mls Name: HAR
Mls Provider:
Mls ID: #22067145
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.