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 1603 Elizabeth Ave, Rosenberg, TX, 77471 with 5% annual appreciation on a $250,000 basis while $2,426/mo rent supports operations. Total monthly income totals $2,426/mo and a $1,224/mo payment preserves $648/mo for cash returns. Annual cash flow comes to $7,774/yr on $82,875 deployed, and return on cash invested reaches 29.29% in year one. Equity gained on principal adds $1,613/yr, and five-year appreciation sums $69,070 alongside rental yield of 11.64%. Five-year ROI measures 154.36% and total cumulative return in cash totals $127,930.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,426/mo property income versus a $1,224/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
6,878 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 |
|---|---|---|
| 2024-12-01 | Listed for sale | $250,000 |
| 2024-11-26 | Pending sale | $250,000 |
| 2024-11-15 | Price change | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $224,000 | 43.05% |
| 2023-12-27 | $3022.84 | 362.07% | $156,586 | 390.25% |
| 2022-12-27 | $654.19 | -11.31% | $31,940 | -10.15% |
Listed by: Art Ledesma • Sparrow Realty
Mls Name: HAR
Mls Provider:
Mls ID: #72122902
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.
