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 1307 Brooks Ave, Rosenberg, TX, 77471 priced at $389,000 converts $2,749/mo rent into after a $1,904/mo obligation. Total monthly income equals $2,749/mo. Return on cash invested prints 19.75% in year one, and rental yield reads 8.48% against a $389,000 entry. Equity gained on principal adds $2,510/yr, while 5% annual appreciation compiles into $107,474 by year five. Five-year ROI reaches 103.2% and total cumulative return in cash sums $133,074. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,749/mo property income covering a $1,904/mo payment, not borrower’s personal income.
Single Family
Built in 1930
0.47 Acres 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 |
|---|---|---|
| 2024-10-01 | Listed for sale | $389,000 |
| 2024-09-13 | Listing removed | $389,900 |
| 2024-07-31 | Price change | $389,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $219,680 | 10.83% |
| 2023-02-13 | $3826.38 | 21.09% | $198,210 | 28.47% |
| 2022-02-13 | $3159.96 | 118.82% | $154,280 | -22.45% |
Listed by: Tiffany Limbousis • Rollingwood Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #76412661
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.
