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 1826 Sandy Trail Ln, Rosenberg, TX, 77469 listed at $379,990 pairs $2,762/mo rent with a $1,860/mo payment to leave $60/mo cash flow. Total monthly income runs $2,762/mo, and annual cash flow reaches $716/yr on $125,967 cash to close. Return on cash invested measures 20.48% in year one, and rental yield registers 8.72% at a $379,990 basis. Equity gained on principal adds $2,452/yr, and annual property appreciation at 5% supports $104,984 by year five. Five-year ROI tracks 107.1% and total cumulative return in cash totals $134,913. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,762/mo property income relative to a $1,860/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
7,801 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Mohammad Khatri • Roots Brokerage
Mls Name: HAR
Mls ID: #64586153
