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 2011 Beach Bluff Rd, Rosenberg, TX, 77469 with 5% annual appreciation on a $295,000 basis while $2,633/mo rent supports operations. Total monthly income totals $2,633/mo and a $1,444/mo payment preserves $458/mo for cash returns. Annual cash flow comes to $5,502/yr on $97,793 deployed, and return on cash invested reaches 25.53% in year one. Equity gained on principal adds $1,904/yr, and five-year appreciation sums $81,503 alongside rental yield of 10.71%. Five-year ROI measures 134.58% and total cumulative return in cash totals $131,606.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,633/mo property income versus a $1,444/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2016
6,926 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2025-01-28 | Price change | $295,000 |
| 2024-11-14 | Listed for sale | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $285,656 | -0.04% |
| 2023-02-13 | $5516.43 | 3.24% | $285,757 | 9.54% |
| 2022-02-13 | $5343.34 | 34.79% | $260,880 | 36.54% |
What's Special
Radiant Attic Barrier
Listed by: Dena Day • RE/MAX Fine Properties
Mls Name: HAR
Mls Provider:
Mls ID: #91693122
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.
