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 Rosebud at 202 W Rowena St, Rosebud, TX, 76570 offers $828/mo rent that, after a $538/mo payment, leaves $46/mo cash flow. Total monthly income is $828/mo, and annual cash flow is $557/yr on $36,432 cash. Return on cash invested measures 21.44% in year one, and rental yield stands at 9.04% at a $109,900 entry. Equity gained on principal adds $709/yr while 5% annual appreciation compounds into $30,363 by year five. Five-year ROI records 112.33% and total cumulative return in cash reaches $40,924. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $828/mo property income versus a $538/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1950
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76570, Rosebud, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,178 (100%) |
| Owner Occupied HU | 727 (61.7%) |
| Renter Occupied HU | 220 (18.7%) |
| Vacant Housing Units | 231 (19.6%) |
| Median Home Value | $102,284 |
| Average Home Value | $143,480 |
Residential
707
Single Family
707
Multi-Family
0
Businesses
74
Date | Event | Price |
|---|---|---|
| 2025-05-26 | Listed for sale | $109,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-26 | $939.32 | 4.79% | $60,887 | 10.00% |
| 2023-05-26 | $896.39 | -5.93% | $55,352 | 10.00% |
| 2022-05-26 | $952.92 | -22.64% | $50,320 | 19.64% |
Listed by: Robyn Wilbanks • Central Realty
Mls Name: NTREIS
Mls ID: #20947646
Disclaimer: IDX information is provided exclusively for 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.
