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 2019 Beach Bluff Rd, Rosenberg, TX, 77469 at $295,000 posts ROI 25.5% with $455/mo cash flow from $2,602/mo rent. Total monthly income equals $2,602/mo, and annual cash flow records $5,466/yr on $97,793 to close. Return on cash invested measures 25.5% and rental yield reads 10.58% at the current $295,000. Equity gained on principal adds $1,904/yr, and 5% annual appreciation supports $81,503 by year five. Five-year ROI prints 134.26% and total cumulative return in cash totals $131,294.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,602/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2016
5,998 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 |
|---|---|---|
| 2024-12-16 | Listed for sale | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $266,537 | -0.68% |
| 2023-12-27 | $5180.67 | 4.09% | $268,364 | 10.44% |
| 2022-12-27 | $4977.13 | 56.02% | $243,000 | 33.78% |
Listed by: Pamela Dorrance • Orchard Brokerage
Mls Name: HAR
Mls Provider:
Mls ID: #17523389
Disclaimer: Copyright 2024, 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.
