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 1242 Willow Plains Ln, Rosenberg, TX, 77471 generates $2,616/mo in rent and, after a $1,388/mo payment, leaves $599/mo in cash flow. Total monthly income is $2,616/mo, and annual cash flow is $7,192/yr on $94,013 invested. Return on cash invested sits at 27.56% in year one, and rental yield is 11.07% on a $283,600 entry. Equity gained on principal adds $1,830/yr, while 5% annual appreciation builds toward $78,353 over five years. Five-year ROI reaches 145.1% and total cumulative return in cash sums $136,415. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,616/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
3,080 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 |
|---|---|---|
| 2025-07-09 | Listing removed | $285,000 |
| 2025-07-04 | Listed for sale | $285,000 |
| 2023-02-25 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-10 | $3870.88 | 10.57% | $288,295 | 10.00% |
| 2023-10-10 | $3500.76 | -12.46% | $262,086 | 10.00% |
| 2022-10-10 | $3999.07 | 3.50% | $238,260 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
