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 1906 Temple Grove Dr, Rosharon, TX, 77583 listed at $396,200 pairs $2,899/mo rent with a $1,939/mo payment to leave $5/mo cash flow. Total monthly income runs $2,899/mo, and annual cash flow reaches $54/yr on $131,340 cash to close. Return on cash invested measures 19.95% in year one, and rental yield registers 8.78% at a $396,200 basis. Equity gained on principal adds $2,557/yr, and annual property appreciation at 5% supports $109,463 by year five. Five-year ROI tracks 104.53% and total cumulative return in cash totals $137,291. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,899/mo property income relative to a $1,939/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
8,311 sqft lot
$N/A/sqft
$927 annually 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 | Price change | $396,200 |
| 2025-07-09 | Price change | $381,500 |
| 2025-03-27 | Price change | $391,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-29 | $877.19 | -2.18% | $64,580 | N/A |
| 2023-07-29 | $896.70 | N/A | $64,580 | N/A |
Listed by: Joe Rothchild • Keller Williams Signature
Mls Name: HAR
Mls Provider:
Mls ID: #70389542
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.
