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 1207 Citruswood Trail Ln, Rosenberg, TX, 77471 generates $2,714/mo in rent and, after a $1,542/mo payment, leaves $349/mo in cash flow. Total monthly income is $2,714/mo, and annual cash flow is $4,185/yr on $104,423 invested. Return on cash invested sits at 23.92% in year one, and rental yield is 10.34% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 126.06% and total cumulative return in cash sums $131,633. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,714/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
3,219 sqft lot
$N/A/sqft
$1,500 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 |
|---|---|---|
| 2025-07-01 | Listed for sale | $315,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | $3939.93 | 10.52% | $292,263 | 10.00% |
| 2023-07-01 | $3564.78 | -12.22% | $265,694 | 10.00% |
| 2022-07-01 | $4060.97 | 3.56% | $241,540 | 10.00% |
Listed by: Tasha Armstead-Bey • Exit Realty 360
Mls Name: HAR
Mls Provider:
Mls ID: #30832854
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.
