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 1747 5th St, Rosenberg, TX, 77471 generates $2,327/mo in rent and, after a $1,468/mo payment, leaves $194/mo in cash flow. Total monthly income is $2,327/mo, and annual cash flow is $2,328/yr on $99,450 invested. Return on cash invested sits at 22.25% in year one, and rental yield is 9.31% on a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 116.59% and total cumulative return in cash sums $115,944. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,327/mo property income rather than buyer’s personal income.
Multi Family
Built in 1940
0.30 Acres 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 |
|---|---|---|
| 2025-04-01 | Listed for sale | $300,000 |
| 2022-07-08 | Listing removed | N/A |
| 2022-05-18 | Pending sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-01 | N/A | N/A | $343,958 | 9.96% |
| 2023-04-01 | N/A | N/A | $312,805 | 80.12% |
| 2022-04-01 | $2780.09 | 1.76% | $173,660 | 10.00% |
Listed by: Robyn Jones • NextHome Real Estate Place
Mls Name: HAR
Mls Provider:
Mls ID: #29008741
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.
