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 1903 Briar Ridge Dr, Rosenberg, TX, 77471 priced at $249,900 pairs $2,026/mo rent with $249/mo cash flow after a $1,223/mo payment. Total monthly income equals $2,026/mo, and annual cash flow comes to $2,989/yr on $82,842 invested. Return on cash invested is 23.52% in year one, and rental yield stands at 9.73% on a $249,900 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,043 by year five. Five-year ROI measures 123.45% and total cumulative return in cash reaches $102,266. For financing, Ziffy Mortgage’s DSCR program evaluates $2,026/mo property income against a $1,223/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1978
7,148 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 |
|---|---|---|
| 2025-01-31 | Price change | $249,900 |
| 2024-12-26 | Listed for sale | $259,900 |
| 2018-06-26 | Listing removed | $1,395 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $216,599 | 4.59% |
| 2023-02-13 | $3997.90 | 16.31% | $207,095 | 23.40% |
| 2022-02-13 | $3437.29 | 6.25% | $167,820 | 7.63% |
Listed by: Jennifer Hartmann • Hartmann Properties
Mls Name: HAR
Mls Provider:
Mls ID: #5653525
Disclaimer: Copyright 2025, 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.
