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 Rosenberg at 1700 Marilyn St, Rosenberg, TX, 77471 generates $2,215/mo in rent and, after a $1,048/mo payment, leaves $595/mo in cash flow. Total monthly income is $2,215/mo, and annual cash flow is $7,139/yr on $71,007 invested. Return on cash invested sits at 29.96% in year one, and rental yield is 12.41% on a $214,200 entry. Equity gained on principal adds $1,382/yr, while 5% annual appreciation builds toward $59,180 over five years. Five-year ROI reaches 158.57% and total cumulative return in cash sums $112,598. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,215/mo property income rather than buyer’s personal income.
Single Family
Built in 1951
9,000 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 |
|---|---|---|
| 2025-08-22 | Listing removed | $219,999 |
| 2025-08-04 | Price change | $219,999 |
| 2025-07-20 | Price change | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $4722.59 | 89.05% | $250,018 | -0.49% |
| 2023-10-09 | $2498.05 | 114.03% | $251,258 | 30.38% |
| 2022-10-09 | $1167.14 | -62.46% | $192,710 | 28.59% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
