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 13610 Stone Branch Ln, Rosharon, TX, 77583 offers a 11.34% rental yield on a $315,000 purchase with $2,976/mo rent. Total monthly income registers $2,976/mo, and a $1,542/mo payment leaves $648/mo available for distribution. Annual cash flow reaches $7,770/yr on $104,423 to close, and return on cash invested stands at 27.35% in year one. Equity gained on principal adds $2,033/yr while 5% annual appreciation supports $87,029 over five years. Portfolio math shows five-year ROI at 144.34% and total cumulative return in cash at $150,725. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,976/mo property income against a $1,542/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
5,919 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 |
|---|---|---|
| 2025-01-28 | Listed for sale | $315,000 |
| 2020-01-07 | Listing removed | $225,000 |
| 2019-11-05 | Pending sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | $5589.37 | -7.30% | $320,710 | -5.73% |
| 2023-02-14 | $6029.70 | 6.28% | $340,220 | 21.19% |
| 2022-02-14 | $5673.42 | 14.40% | $280,730 | 19.98% |
Listed by: Grecia Berrios • Realty Of America, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #87174694
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.
