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 1810 Opal Field Ln, Rosenberg, TX, 77469 priced at $520,000 pairs $3,238/mo rent with after a $2,545/mo payment. Total monthly income equals $3,238/mo. Return on cash invested is 16.4% in year one, and rental yield stands at 7.47% on a $520,000 basis. Equity gained on principal adds $3,355/yr, and 5% annual appreciation accumulates to $143,666 by year five. Five-year ROI measures 85.36% and total cumulative return in cash reaches $146,027. For financing, Ziffy Mortgage’s DSCR program evaluates $3,238/mo property income against a $2,545/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
10,480 sqft lot
$N/A/sqft
$750 annually HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2025-06-03 | Listed for sale | $520,000 |
| 2025-06-01 | Listing removed | $545,000 |
| 2025-04-29 | Price change | $545,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-04 | $5698.74 | -1.17% | $461,141 | 0.05% |
| 2023-06-04 | $5766.26 | -18.73% | $460,933 | 10.00% |
| 2022-06-04 | $7095.01 | 79.40% | $419,030 | 79.57% |
What's Special
Radiant Attic Barrier
Listed by: Arlene Novak • Better Homes and Gardens Real Estate Gary Greene - Sugar Land
Mls Name: HAR
Mls Provider:
Mls ID: #31104380
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.
