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 1820 8th St, Rosenberg, TX, 77471 generates $1,512/mo in rent and, after a $706/mo payment, leaves $474/mo in cash flow. Total monthly income is $1,512/mo, and annual cash flow is $5,692/yr on $47,835 invested. Return on cash invested sits at 31.81% in year one, and rental yield is 12.57% on a $144,300 entry. Equity gained on principal adds $931/yr, while 5% annual appreciation builds toward $39,867 over five years. Five-year ROI reaches 168.04% and total cumulative return in cash sums $80,380. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,512/mo property income rather than buyer’s personal income.
Single Family
Built in 1945
6,500 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 |
|---|---|---|
| 2025-07-28 | Pending sale | $150,000 |
| 2025-06-11 | Listed for sale | $150,000 |
| 2025-05-20 | Pending sale | $150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-25 | N/A | N/A | $114,552 | -14.72% |
| 2024-10-25 | $2537.37 | 2.47% | $134,331 | 4.73% |
| 2023-10-25 | $2476.09 | 19.66% | $128,264 | 26.96% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
