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 1314 Watercrest Park Ln, Rosenberg, TX, 77471 generates $2,916/mo in rent, after a $2,154/mo payment. Total monthly income is $2,916/mo. Return on cash invested sits at 17.54% in year one, and rental yield is 7.95% on a $440,000 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation builds toward $121,564 over five years. Five-year ROI reaches 91.56% and total cumulative return in cash sums $133,546. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,916/mo property income rather than buyer’s personal income.
Single Family
Built in 2016
7,749 sqft lot
$N/A/sqft
$900 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 |
|---|---|---|
| 2025-05-26 | Listed for sale | $440,000 |
| 2025-05-19 | Listing removed | $434,000 |
| 2025-04-26 | Price change | $434,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | $5380.44 | 9.81% | $375,027 | 10.00% |
| 2023-05-27 | $4899.69 | -32.91% | $340,934 | -4.38% |
| 2022-05-27 | $7302.85 | 24.92% | $356,550 | 26.54% |
Listed by: Sachin Jain • Sachin Jain
Mls Name: HAR
Mls Provider:
Mls ID: #47038723
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.
