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 2003 Spruce Dr, Rosenberg, TX, 77471 priced at $205,000 pairs $1,774/mo rent with $317/mo cash flow after a $1,003/mo payment. Total monthly income equals $1,774/mo, and annual cash flow comes to $3,799/yr on $67,958 invested. Return on cash invested is 25.5% in year one, and rental yield stands at 10.38% on a $205,000 basis. Equity gained on principal adds $1,323/yr, and 5% annual appreciation accumulates to $56,638 by year five. Five-year ROI measures 134.05% and total cumulative return in cash reaches $91,098. For financing, Ziffy Mortgage’s DSCR program evaluates $1,774/mo property income against a $1,003/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
4,839 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 | $205,000 |
| 2025-01-09 | Listed for rent | $1,575 |
| 2025-01-02 | Listed for sale | $215,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $180,407 | 9.34% |
| 2023-02-13 | $3185.27 | 64.76% | $165,000 | 28.13% |
| 2022-02-13 | $1933.23 | -0.64% | $128,780 | 10.00% |
Listed by: Jennifer Chacon • HomeSmart
Mls Name: HAR
Mls Provider:
Mls ID: #28263199
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.
