








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 Rosharon at 1731 Tioga View Dr, Rosharon, TX, 77583 priced at $439,990 converts $3,678/mo rent into $449/mo cash flow after a $2,154/mo obligation. Total monthly income equals $3,678/mo, and annual cash flow totals $5,389/yr on $145,857 invested. Return on cash invested prints 23.6% in year one, and rental yield reads 10.03% against a $439,990 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation compiles into $121,561 by year five. Five-year ROI reaches 124.2% and total cumulative return in cash sums $181,147. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,678/mo property income covering a $2,154/mo payment, not borrower’s personal income.
Single Family
Built in 2025
8,372 sqft lot
$N/A/sqft
$1,195 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 |
|---|---|---|
| 2025-03-05 | Price change | $439,990 |
| 2024-11-06 | Price change | $455,990 |
| 2024-10-02 | Price change | $459,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-18 | $633.67 | 1.19% | $46,650 | 3.44% |
| 2023-03-18 | $626.23 | -22.97% | $45,100 | -10.98% |
| 2022-03-18 | $812.94 | N/A | $50,660 | N/A |



Listed by: Bryan Bass • CastleRock Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #61741366
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.