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 2022 Austin St, Rosenberg, TX, 77471 earns $393/mo cash flow from $1,808/mo rent with a $974/mo payment. Total monthly income totals $1,808/mo, and annual cash flow totals $4,715/yr on $65,969 capital. ROI tracks 27.06% on current figures, and rental yield reads 10.9% at a $199,000 purchase. Equity gained on principal adds $1,284/yr, and 5% annual appreciation supports $54,980 over five years. Five-year ROI reaches 142.39% and total cumulative return in cash sums $93,930. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,808/mo property income instead of your personal income.
Manufactured
Built in 1999
0.26 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 |
|---|---|---|
| 2025-05-01 | Listed for sale | $199,000 |
| 2022-10-11 | Sold | N/A |
| 2022-09-09 | Pending sale | $180,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $544.01 | 17.42% | $31,200 | 30.00% |
| 2023-05-01 | $463.32 | -5.75% | $24,000 | N/A |
| 2022-05-01 | $491.57 | -1.28% | $24,000 | N/A |
Listed by: Vanessa Novoa • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #47593165
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.
