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 1801 Frost St, Rosenberg, TX, 77471 uses $74,588 cash to close to unlock $5,151/yr annual cash flow and $429/mo monthly cash flow. Total monthly income runs $2,029/mo, and a $1,101/mo payment keeps the spread at $429/mo. Purchase price stands at $225,000, and rental yield measures 10.82% with $2,029/mo rent. Return on cash invested shows 26.81% in year one, and 5% annual appreciation builds toward $62,163 over five years. Five-year ROI reaches 141.14% and total cumulative return in cash records $105,273. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,029/mo property income covering a $1,101/mo payment rather than investor’s personal income.
Single Family
Built in 1955
8,102 sqft 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 |
|---|---|---|
| 2024-12-18 | Listed for sale | $225,000 |
| 2024-12-18 | Listing removed | $235,000 |
| 2024-11-21 | Listed for sale | $235,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $227,206 | 10.00% |
| 2023-12-27 | $1704.85 | -38.49% | $206,551 | 19.25% |
| 2022-12-27 | $2771.61 | 0.55% | $173,210 | 8.84% |
Listed by: Marta Peralta • Keller Williams Realty Metropolitan
Mls Name: HAR
Mls Provider:
Mls ID: #10244705
Disclaimer: Copyright 2024, 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.
