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 1146 Desert Willow Ln, Rosenberg, TX, 77471 at $280,000 posts ROI 26.89% with $540/mo cash flow from $2,569/mo rent. Total monthly income equals $2,569/mo, and annual cash flow records $6,478/yr on $92,820 to close. Return on cash invested measures 26.89% and rental yield reads 11.01% at the current $280,000. Equity gained on principal adds $1,807/yr, and 5% annual appreciation supports $77,359 by year five. Five-year ROI prints 141.65% and total cumulative return in cash totals $131,481.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,569/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2008
8,642 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 |
|---|---|---|
| 2025-03-14 | Listed for sale | $280,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-15 | $3029.94 | 11.33% | $239,979 | 10.00% |
| 2023-03-15 | $2721.47 | -16.15% | $218,163 | 10.00% |
| 2022-03-15 | $3245.61 | 2.57% | $198,330 | 10.00% |
Listed by: Amber Morris • RE/MAX Opportunities
Mls Name: HAR
Mls Provider:
Mls ID: #52127548
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.
