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 1315 Stevens Ct, Rosenberg, TX, 77471 uses $86,190 cash to close to unlock $2,643/yr annual cash flow and $220/mo monthly cash flow. Total monthly income runs $2,177/mo, and a $1,273/mo payment keeps the spread at $220/mo. Purchase price stands at $260,000, and rental yield measures 10.05% with $2,177/mo rent. Return on cash invested shows 22.98% in year one, and 5% annual appreciation builds toward $71,833 over five years. Five-year ROI reaches 121.08% and total cumulative return in cash records $104,357. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,177/mo property income covering a $1,273/mo payment rather than investor’s personal income.
Single Family
Built in 2003
6,324 sqft lot
$N/A/sqft
$540 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 |
|---|---|---|
| 2025-03-18 | Listed for sale | $260,000 |
| 2025-03-13 | Listing removed | $1,790 |
| 2025-02-27 | Listed for rent | $1,790 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-18 | $5063.82 | 6.88% | $268,083 | 9.23% |
| 2023-03-18 | $4738.02 | 2.95% | $245,434 | 9.23% |
| 2022-03-18 | $4602.11 | 24.91% | $224,690 | 26.53% |
Listed by: Ted Chowdhury • Asset Property Realty
Mls Name: HAR
Mls Provider:
Mls ID: #67168390
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.
