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 1307 Pease River Ln, Rosenberg, TX, 77471 listed at $255,000 pairs $2,350/mo rent with a $1,248/mo payment to leave $499/mo cash flow. Total monthly income runs $2,350/mo, and annual cash flow reaches $5,991/yr on $84,533 cash to close. Return on cash invested measures 27% in year one, and rental yield registers 11.06% at a $255,000 basis. Equity gained on principal adds $1,645/yr, and annual property appreciation at 5% supports $70,452 by year five. Five-year ROI tracks 142.28% and total cumulative return in cash totals $120,272. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,350/mo property income relative to a $1,248/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2014
N/A lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2025-02-08 | Listed for sale | $255,000 |
| 2024-12-14 | Listing removed | $255,000 |
| 2024-12-13 | Listed for sale | $255,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $209,596 | 10.00% |
| 2023-02-13 | N/A | N/A | $190,542 | 10.00% |
| 2022-02-13 | N/A | N/A | $173,220 | 10.00% |
Listed by: Lisa Evetts • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #67585596
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.
