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 1707 Livingston Shores Ln, Rosenberg, TX, 77469 listed at $360,000 pairs $3,022/mo rent with a $1,762/mo payment to leave $404/mo cash flow. Total monthly income runs $3,022/mo, and annual cash flow reaches $4,844/yr on $119,340 cash to close. Return on cash invested measures 23.97% in year one, and rental yield registers 10.07% at a $360,000 basis. Equity gained on principal adds $2,323/yr, and annual property appreciation at 5% supports $99,461 by year five. Five-year ROI tracks 126.04% and total cumulative return in cash totals $150,417. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,022/mo property income relative to a $1,762/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2020
7,257 sqft lot
$N/A/sqft
$700 annually HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2025-04-02 | Price change | $360,000 |
| 2024-08-29 | Price change | $365,000 |
| 2024-08-09 | Listed for sale | $375,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $2083.21 | -60.11% | $357,920 | 8.85% |
| 2023-04-02 | $5222.03 | 26.06% | $328,823 | 13.61% |
| 2022-04-02 | $4142.65 | 5.93% | $289,430 | 10.00% |
Listed by: Stephen Felix • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #77277007
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.
