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 1215 Walnut Ave, Rosenberg, TX, 77471 offers $1,217/mo rent that, after a $759/mo payment, leaves $114/mo cash flow. Total monthly income is $1,217/mo, and annual cash flow is $1,373/yr on $51,383 cash. Return on cash invested measures 22.58% in year one, and rental yield stands at 9.42% at a $155,000 entry. Equity gained on principal adds $1,000/yr while 5% annual appreciation compounds into $42,824 by year five. Five-year ROI records 118.46% and total cumulative return in cash reaches $60,868. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,217/mo property income versus a $759/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1945
4,499 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-04-22 | Listed for sale | $155,000 |
| 2023-02-08 | Listing removed | N/A |
| 2023-01-12 | Listed for rent | $1,400 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-22 | $1644.03 | 17.42% | $107,670 | 48.45% |
| 2023-04-22 | $1400.16 | 15.57% | $72,530 | 22.62% |
| 2022-04-22 | $1211.50 | 30.66% | $59,150 | 32.36% |
Listed by: Treva Christopher • Christopher Dynasty International Realty
Mls Name: HAR
Mls Provider:
Mls ID: #32264995
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.
