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 Rosenberg at 1602 Elizabeth Ave, Rosenberg, TX, 77471 with 5% annual appreciation on a $225,000 basis while $1,702/mo rent supports operations. Total monthly income totals $1,702/mo and a $1,101/mo payment preserves $102/mo for cash returns. Annual cash flow comes to $1,227/yr on $74,588 deployed, and return on cash invested reaches 21.55% in year one. Equity gained on principal adds $1,452/yr, and five-year appreciation sums $62,163 alongside rental yield of 9.08%. Five-year ROI measures 112.92% and total cumulative return in cash totals $84,225.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,702/mo property income versus a $1,101/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1945
8,398 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,066 (100%) |
| Owner Occupied HU | 10,494 (61.5%) |
| Renter Occupied HU | 5,617 (32.9%) |
| Vacant Housing Units | 955 ( 5.6%) |
| Median Home Value | $262,967 |
| Average Home Value | $283,893 |
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Date | Event | Price |
|---|---|---|
| 2025-04-28 | Listed for sale | $225,000 |
| 2016-02-18 | Sold | N/A |
| 2016-01-18 | Pending sale | $79,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-28 | $627.19 | 8.29% | $101,930 | 10.00% |
| 2023-04-28 | $579.16 | -47.00% | $92,664 | 10.00% |
| 2022-04-28 | $1092.77 | -6.23% | $84,240 | 10.00% |
Listed by: Justin Jaehne • General Property & Services
Mls Name: HAR
Mls Provider:
Mls ID: #36207045
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.
