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 122 Round Lake Dr, Rosenberg, TX, 77469 earns $126/mo cash flow from $2,677/mo rent with a $1,713/mo payment. Total monthly income totals $2,677/mo, and annual cash flow totals $1,508/yr on $116,025 capital. ROI tracks 21.21% on current figures, and rental yield reads 9.18% at a $350,000 purchase. Equity gained on principal adds $2,258/yr, and 5% annual appreciation supports $96,699 over five years. Five-year ROI reaches 111.27% and total cumulative return in cash sums $129,098. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,677/mo property income instead of your personal income.
Single Family
Built in 2015
7,705 sqft lot
$N/A/sqft
$750 annually HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2024-09-20 | Listed for sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $369,135 | 10.00% |
| 2023-12-27 | $4659.86 | -8.74% | $335,577 | 10.00% |
| 2022-12-27 | $5106.13 | 4.66% | $305,070 | 10.00% |
Listed by: Rigo Ayala • Coldwell Banker Realty - Sugar Land
Mls Name: HAR
Mls Provider:
Mls ID: #72538193
Disclaimer: Copyright 2024, 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.
