1736W Plan, Brookewater 40', Rosenberg, TX, 77471 | 8.29% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1736W Plan, Brookewater 40', Rosenberg, TX, 77471 | 8.29% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2518 sft

7654 County Road 121, Wharton, TX, 77488

3 Bed
2 Bath
1858 sft

Trillium IV U Plan, Emberly 55, Beasley, TX, 77417

4 Bed
3 Bath
1708 sft

The Trinity E Plan, Emberly, Beasley, TX, 77417

4 Bed
2 Bath
1798 sft

Emyr II G Plan, Emberly, Beasley, TX, 77417

Nearby investment properties with comparable prices

4 Bed
3 Bath
2339 sft

1131 Campside Dr, Beasley, TX, 77417

4 Bed
3 Bath
2698 sft

754 Mockingbird Psge, Beasley, TX, 77417

3 Bed
2 Bath
2214 sft

321 Caney Trail Dr, Wharton, TX, 77488

5 Bed
3 Bath
2416 sft

502 Tejas Village Pkwy, Beasley, TX, 77417

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Rosenberg at 1736W Plan, Brookewater 40', Rosenberg, TX, 77471 listed at $358,900 pairs $2,479/mo rent with a $1,757/mo payment. Total monthly income runs $2,479/mo. Return on cash invested measures 19.17% in year one, and rental yield registers 8.29% at a $358,900 basis. Equity gained on principal adds $2,316/yr, and annual property appreciation at 5% supports $99,157 by year five. Five-year ROI tracks 100.1% and total cumulative return in cash totals $119,100. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,479/mo property income relative to a $1,757/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Entry leads to open family room, dining area and kitchen. Large windows and 10-foot ceilings throughout. Kitchen features generous counter space, corner walk-in pantry and large island with built-in seating space. Primary suite includes bedroom with 10-foot ceiling. Double doors lead to primary bath with dual vanities, separate glass-enclosed shower and walk-in closet. Covered backyard patio. Mud room with adjoining closet is just off two-car garage. Representative Images. Features and specifications may vary by community.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.

Housing Distribution

Housing Statistics

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