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 13601 Trail Meadow Ln, Rosharon, TX, 77583 uses $99,119 cash to close to unlock $7,378/yr annual cash flow and $615/mo monthly cash flow. Total monthly income runs $2,858/mo, and a $1,463/mo payment keeps the spread at $615/mo. Purchase price stands at $299,000, and rental yield measures 11.47% with $2,858/mo rent. Return on cash invested shows 27.35% in year one, and 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 144.49% and total cumulative return in cash records $143,218. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,858/mo property income covering a $1,463/mo payment rather than investor’s personal income.
Single Family
Built in 2004
6,982 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 |
|---|---|---|
| 2024-11-23 | Price change | $299,000 |
| 2024-10-18 | Listed for sale | $309,000 |
| 2018-08-23 | Listing removed | $1,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $317,640 | -0.74% |
| 2023-12-27 | $5671.35 | 8.20% | $320,000 | 23.39% |
| 2022-12-27 | $5241.33 | 16.98% | $259,350 | 22.68% |
Listed by: Julia Ye • Rent 2 Own Realty
Mls Name: HAR
Mls Provider:
Mls ID: #84652428
Disclaimer: Copyright 2024, 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.
