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% |
Rental property for sale in Rosharon at 14403 Woodcott Warren Way, Rosharon, TX, 77583 generates $2,401/mo in rent and, after a $1,251/mo payment, leaves $504/mo in cash flow. Total monthly income is $2,401/mo, and annual cash flow is $6,054/yr on $84,698 invested. Return on cash invested sits at 27.06% in year one, and rental yield is 11.28% on a $255,500 entry. Equity gained on principal adds $1,649/yr, while 5% annual appreciation builds toward $70,590 over five years. Five-year ROI reaches 142.81% and total cumulative return in cash sums $120,957. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,401/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
9,644 sqft lot
$N/A/sqft
$950 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 |
|---|---|---|
| 2025-06-11 | Listed for sale | $255,500 |
| 2025-06-01 | Listing removed | $256,500 |
| 2025-05-29 | Price change | $256,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Carl Cuesta • Keller Williams Memorial
Mls Name: HAR
Mls Provider:
Mls ID: #51960863
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.
