1318 Cascade Hills Dr, Rosharon, TX, 77583 | $684/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1318 Cascade Hills Dr, Rosharon, TX, 77583 | $684/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1173 sft

Hughes Rd, Guy, TX, 77444

6 Bed
3 Bath
2777 sft

6815 Beard Rd, Needville, TX, 77461

3 Bed
2 Bath
2059 sft

248 Wentworth Dr, West Columbia, TX, 77486

- Bed
15 Bath
2298 sft

105 Sally Lake Ct, Holiday Lakes, TX, 77515

Nearby investment properties with comparable prices

4 Bed
2 Bath
1801 sft

2234 Lake Forrest Dr, West Columbia, TX, 77486

3 Bed
3 Bath
1916 sft

7923 Jade Crest Dr, Angleton, TX, 77515

3 Bed
2 Bath
1688 sft

6603 Castella Dr, Rosharon, TX, 77583

4 Bed
2 Bath
- sft

1122 Elsinore Dr, Rosharon, TX, 77583

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Rosharon at 1318 Cascade Hills Dr, Rosharon, TX, 77583 offers a 11.06% rental yield on a $325,000 purchase with $2,995/mo rent. Total monthly income registers $2,995/mo, and a $1,591/mo payment leaves $684/mo available for distribution. Annual cash flow reaches $8,203/yr on $107,738 to close, and return on cash invested stands at 27.52% in year one. Equity gained on principal adds $2,097/yr while 5% annual appreciation supports $89,792 over five years. Portfolio math shows five-year ROI at 144.9% and total cumulative return in cash at $156,109. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,995/mo property income against a $1,591/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2023

6,695 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to the quaint community of Rosharon with both the suburban + rural mixed feel, whilst still being very close to 288, Beltway8, the Medical Center& Do wntown Houston! Enjoy this new state of the art Master Plan Community of Sierra Vista, complete w/a *heated* lazy river, among a pool plus many other amenities! Get the benefit of a modern energy efficient home, complete w/a 1year old Carrier HVAC system, WiFi Thermostat, WiFi Garage Door Opener, Spray Foam attic insulation, & gas Tankless Water Heater! Admire the innovative Kitchen with large granite island great for bar stools, gas stainless steel appliances, & large pantry. A Practical split floor plan, including a very large Living Room! The Master Bedroom boasts a magnificent Bay Window, dual sinks in the bathroom, silestone countertops, separate Tub + Shower, & very spacious walk in closet! A nice 12x8 Covered Patio in the Backyard! The BRAND NEW Refrigerator, Washer & Dryer all stay w/the home! Make your appointment today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,326 (100%)
Owner Occupied HU	17,291 (81.1%)
Renter Occupied HU	1,560 ( 7.3%)
Vacant Housing Units	2,475 (11.6%)
Median Home Value	$360,995
Average Home Value	$403,554