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 1903 Foxgate Dr, Rosenberg, TX, 77471 listed at $287,000 pairs $2,807/mo rent with a $1,405/mo payment to leave $656/mo cash flow. Total monthly income runs $2,807/mo, and annual cash flow reaches $7,868/yr on $95,141 cash to close. Return on cash invested measures 28.18% in year one, and rental yield registers 11.74% at a $287,000 basis. Equity gained on principal adds $1,852/yr, and annual property appreciation at 5% supports $79,293 by year five. Five-year ROI tracks 148.91% and total cumulative return in cash totals $141,670. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,807/mo property income relative to a $1,405/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
0.31 Acres lot
$N/A/sqft
$685 annually 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 |
|---|---|---|
| 2022-10-18 | Listing removed | N/A |
| 2022-09-06 | Pending sale | $357,746 |
| 2022-08-22 | Price change | $357,746 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-21 | $5402.44 | 0.86% | $344,346 | 2.10% |
| 2023-06-21 | $5356.28 | 1063.02% | $337,276 | 1139.99% |
| 2022-06-21 | $460.55 | -0.09% | $27,200 | N/A |
Listed by: Cleo Griffith • Griffith Real Estate Services
Mls Name: HAR
Mls Provider:
Mls ID: #72284914
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.
