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 1234 Blackhawk Ridge Ct, Rosenberg, TX, 77471 priced at $268,000 pairs $2,471/mo rent with $433/mo cash flow after a $1,312/mo payment. Total monthly income equals $2,471/mo, and annual cash flow comes to $5,194/yr on $88,842 invested. Return on cash invested is 25.76% in year one, and rental yield stands at 11.06% on a $268,000 basis. Equity gained on principal adds $1,729/yr, and 5% annual appreciation accumulates to $74,043 by year five. Five-year ROI measures 136.05% and total cumulative return in cash reaches $120,873. For financing, Ziffy Mortgage’s DSCR program evaluates $2,471/mo property income against a $1,312/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2011
8,446 sqft lot
$N/A/sqft
$454 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 |
|---|---|---|
| 2024-12-01 | Price change | $268,000 |
| 2024-10-24 | Price change | $272,000 |
| 2024-10-18 | Listed for sale | $275,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $286,365 | -0.91% |
| 2023-12-27 | $5578.86 | 4.25% | $288,991 | 10.61% |
| 2022-12-27 | $5351.54 | 38.81% | $261,280 | 40.61% |
Listed by: Mali Monshizadegan • HomeSmart
Mls Name: HAR
Mls Provider:
Mls ID: #351994
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.
