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 Rosharon at 18315 Woods End, Rosharon, TX, 77583 generates $3,407/mo in rent and, after a $2,220/mo payment, leaves $182/mo in cash flow. Total monthly income is $3,407/mo, and annual cash flow is $2,181/yr on $150,335 invested. Return on cash invested sits at 21.36% in year one, and rental yield is 9.02% on a $453,500 entry. Equity gained on principal adds $2,926/yr, while 5% annual appreciation builds toward $125,294 over five years. Five-year ROI reaches 111.83% and total cumulative return in cash sums $168,121. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,407/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
1.00 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Monica Vargas • Bridge Tower Realtors
Mls Name: HAR
Mls ID: #60996145
