1222 Hemple DrRosenbergTX77471
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Rosenberg at 1222 Hemple Dr, Rosenberg, TX, 77471 uses $94,478 cash to close to unlock $1,424/yr annual cash flow and $119/mo monthly cash flow. Total monthly income runs $2,281/mo, and a $1,395/mo payment keeps the spread at $119/mo. Purchase price stands at $285,000, and rental yield measures 9.6% with $2,281/mo rent. Return on cash invested shows 21.42% in year one, and 5% annual appreciation builds toward $78,740 over five years. Five-year ROI reaches 112.76% and total cumulative return in cash records $106,530. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,281/mo property income covering a $1,395/mo payment rather than investor’s personal income.
Single Family
Built in 2006
6,899 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ravi Wagle • REALM Real Estate Professionals - Sugar Land
Mls Name: HAR
Mls Provider:
Mls ID: #15230976
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.