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 Rosharon at 13504 Park Shadow Ln, Rosharon, TX, 77583 earns $491/mo cash flow from $2,675/mo rent with a $1,463/mo payment. Total monthly income totals $2,675/mo, and annual cash flow totals $5,891/yr on $99,119 capital. ROI tracks 25.85% on current figures, and rental yield reads 10.74% at a $299,000 purchase. Equity gained on principal adds $1,929/yr, and 5% annual appreciation supports $82,608 over five years. Five-year ROI reaches 136.19% and total cumulative return in cash sums $134,986. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,675/mo property income instead of your personal income.
Single Family
Built in 2008
5,854 sqft lot
$N/A/sqft
$700 annually HOA
Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.
| 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 |
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Date | Event | Price |
|---|---|---|
| 2025-04-26 | Listed for sale | $299,000 |
| 2011-08-23 | Listing removed | $117,000 |
| 2011-07-08 | Listed for sale | $117,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-26 | $4962.29 | -7.27% | $284,730 | -5.70% |
| 2023-04-26 | $5351.10 | 6.18% | $301,930 | 21.07% |
| 2022-04-26 | $5039.84 | 14.14% | $249,380 | 19.70% |
Listed by: Gail Robinson • Coldwell Banker Ultimate
Mls Name: HAR
Mls Provider:
Mls ID: #69311532
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.
