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% |
Total monthly income runs $2,894/mo, and a $2,202/mo payment. Purchase price stands at $449,900, and rental yield measures 7.72% with $2,894/mo rent. Return on cash invested shows 16.85% in year one, and 5% annual appreciation builds toward $124,299 over five years. Five-year ROI reaches 87.86% and total cumulative return in cash records $131,038. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,894/mo property income covering a $2,202/mo payment rather than investor’s personal income.
Single Family
Built in 2012
10,680 sqft lot
$N/A/sqft
$900 annually 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 |
|---|---|---|
| 2025-03-14 | Listed for sale | $449,900 |
| 2021-02-19 | Sold | N/A |
| 2021-01-16 | Pending sale | $319,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | $6059.49 | -1.98% | $414,041 | 0.20% |
| 2023-03-14 | $6181.91 | -6.21% | $413,204 | 10.00% |
| 2022-03-14 | $6591.38 | 45.21% | $375,640 | 26.75% |
Listed by: Claudia Guerrero • REALM Real Estate Professionals - Sugar Land
Mls Name: HAR
Mls Provider:
Mls ID: #28834895
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.
