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 Rosharon at 1810 Opal Peach Dr, Rosharon, TX, 77583 earns $610/mo cash flow from $2,711/mo rent with a $1,251/mo payment. Total monthly income totals $2,711/mo, and annual cash flow totals $7,319/yr on $84,698 capital. ROI tracks 28.55% on current figures, and rental yield reads 12.73% at a $255,500 purchase. Equity gained on principal adds $1,649/yr, and 5% annual appreciation supports $70,590 over five years. Five-year ROI reaches 151.85% and total cumulative return in cash sums $128,613. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,711/mo property income instead of your personal income.
Single Family
Built in 2014
5,209 sqft lot
$N/A/sqft
$1,550 annually HOA
Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,326 (100%) |
| Owner Occupied HU | 17,291 (81.1%) |
| Renter Occupied HU | 1,560 ( 7.3%) |
| Vacant Housing Units | 2,475 (11.6%) |
| Median Home Value | $360,995 |
| Average Home Value | $403,554 |
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Date | Event | Price |
|---|---|---|
| 2024-11-11 | Listed for sale | $255,500 |
| 2020-12-15 | Listing removed | $1,700 |
| 2020-11-18 | Listed for rent | $1,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $256,680 | -0.85% |
| 2023-12-27 | $6095.77 | 11.86% | $258,890 | 24.65% |
| 2022-12-27 | $5449.30 | 18.35% | $207,690 | 21.78% |
Listed by: Marisa Yansen • Better Homes and Gardens Real Estate Gary Greene - Memorial
Mls Name: HAR
Mls Provider:
Mls ID: #40725045
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.
