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 1855 Garnet Breeze Dr, Rosharon, TX, 77583 earns $1,269/mo cash flow from $3,196/mo rent with a $1,180/mo payment. Total monthly income totals $3,196/mo, and annual cash flow totals $15,226/yr on $79,892 capital. ROI tracks 38.97% on current figures, and rental yield reads 15.91% at a $241,000 purchase. Equity gained on principal adds $1,555/yr, and 5% annual appreciation supports $66,584 over five years. Five-year ROI reaches 207.41% and total cumulative return in cash sums $165,700. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,196/mo property income instead of your personal income.
Single Family
Built in 2015
5,314 sqft lot
$N/A/sqft
$79 monthly 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 |
|---|---|---|
| 2025-07-29 | Listing removed | $239,000 |
| 2025-07-24 | Pending sale | $239,000 |
| 2025-07-14 | Listed for sale | $239,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-17 | $5607.09 | 11.41% | $308,550 | 10.00% |
| 2023-10-17 | $5032.86 | -12.75% | $280,500 | 7.64% |
| 2022-10-17 | $5768.48 | 1.59% | $260,601 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
