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 1143 Desert Oasis Ln, Rosenberg, TX, 77471 with 5% annual appreciation on a $335,000 basis while $2,712/mo rent supports operations. Total monthly income totals $2,712/mo and a $1,640/mo payment preserves $292/mo for cash returns. Annual cash flow comes to $3,509/yr on $111,053 deployed, and return on cash invested reaches 23.07% in year one. Equity gained on principal adds $2,162/yr, and five-year appreciation sums $92,554 alongside rental yield of 9.71%. Five-year ROI measures 121.16% and total cumulative return in cash totals $134,552.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,712/mo property income versus a $1,640/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2007
6,973 sqft lot
$N/A/sqft
$444 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 |
|---|---|---|
| 2025-02-07 | Listed for sale | $335,000 |
| 2024-03-04 | Listing removed | N/A |
| 2024-01-19 | Pending sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $331,651 | 29.01% |
| 2023-02-13 | $3411.76 | -12.81% | $257,070 | 10.00% |
| 2022-02-13 | $3913.03 | 3.41% | $233,700 | 10.00% |
Listed by: Fernando Morales • UTR TEXAS, REALTORS
Mls Name: HAR
Mls Provider:
Mls ID: #10386670
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.
