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 2002 Austin St, Rosenberg, TX, 77471 uses $46,079 cash to close to unlock $969/yr annual cash flow and $81/mo monthly cash flow. Total monthly income runs $1,100/mo, and a $680/mo payment keeps the spread at $81/mo. Purchase price stands at $139,000, and rental yield measures 9.5% with $1,100/mo rent. Return on cash invested shows 22.01% in year one, and 5% annual appreciation builds toward $38,403 over five years. Five-year ROI reaches 115.65% and total cumulative return in cash records $53,288. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,100/mo property income covering a $680/mo payment rather than investor’s personal income.
Single Family
Built in 2000
0.26 Acres 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 |
|---|---|---|
| 2025-02-06 | Price change | $139,000 |
| 2024-12-15 | Listed for sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $95,230 | -31.43% |
| 2023-02-13 | $2681.22 | -5.75% | $138,890 | N/A |
| 2022-02-13 | $2844.74 | 72.62% | $138,890 | 74.86% |
Listed by: Ace Hernandez • Manor Lane Southwest LLC
Mls Name: HAR
Mls Provider:
Mls ID: #49928774
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.
