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 1702 Homewood Point Ln, Rosharon, TX, 77583 with 5% annual appreciation on a $449,990 basis while $3,634/mo rent supports operations. Total monthly income totals $3,634/mo and a $2,202/mo payment preserves $355/mo for cash returns. Annual cash flow comes to $4,264/yr on $149,172 deployed, and return on cash invested reaches 22.77% in year one. Equity gained on principal adds $2,904/yr, and five-year appreciation sums $124,324 alongside rental yield of 9.69%. Five-year ROI measures 119.62% and total cumulative return in cash totals $178,443.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,634/mo property income versus a $2,202/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
10,598 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 |
|---|---|---|
| 2024-11-20 | Listed for sale | $449,990 |
| 2024-10-09 | Pending sale | $449,990 |
| 2024-10-01 | Price change | $449,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | $633.67 | 1.19% | $46,650 | 3.44% |
| 2023-02-14 | $626.23 | -26.20% | $45,100 | -14.71% |
| 2022-02-14 | $848.55 | N/A | $52,880 | N/A |
Listed by: Bryan Bass • CastleRock Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #77993717
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.
