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 2020 Ward St, Rosenberg, TX, 77471 listed at $299,900 pairs $2,440/mo rent with a $1,468/mo payment to leave $307/mo cash flow. Total monthly income runs $2,440/mo, and annual cash flow reaches $3,687/yr on $99,417 cash to close. Return on cash invested measures 23.62% in year one, and rental yield registers 9.76% at a $299,900 basis. Equity gained on principal adds $1,935/yr, and annual property appreciation at 5% supports $82,857 by year five. Five-year ROI tracks 123.97% and total cumulative return in cash totals $123,244. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,440/mo property income relative to a $1,468/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1995
0.28 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 |
|---|---|---|
| 2025-06-27 | Listed for sale | $299,900 |
| 2025-06-25 | Listing removed | $314,900 |
| 2025-06-21 | Listed for sale | $314,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-28 | $4811.78 | -5.11% | $254,740 | -3.03% |
| 2023-06-28 | $5071.13 | 99.57% | $262,690 | 20.79% |
| 2022-06-28 | $2541.00 | 2.76% | $217,480 | 10.00% |
Listed by: Anh Tran • ABSOLUTE Realty Group Inc.
Mls Name: HAR
Mls Provider:
Mls ID: #49147551
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.
