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 Rosenberg at 2035 Heath Ridge Ln, Rosenberg, TX, 77469 offers $2,424/mo rent that, after a $1,311/mo payment, leaves $494/mo cash flow. Total monthly income is $2,424/mo, and annual cash flow is $5,930/yr on $88,809 cash. Return on cash invested measures 26.59% in year one, and rental yield stands at 10.86% at a $267,900 entry. Equity gained on principal adds $1,729/yr while 5% annual appreciation compounds into $74,016 by year five. Five-year ROI records 140.04% and total cumulative return in cash reaches $124,370. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,424/mo property income versus a $1,311/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2016
6,372 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 |
|---|---|---|
| 2025-02-06 | Listed for sale | $267,900 |
| 2025-02-04 | Listing removed | $269,900 |
| 2024-11-01 | Price change | $269,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $251,191 | 4.02% |
| 2023-02-13 | $1351.46 | -72.58% | $241,480 | 0.34% |
| 2022-02-13 | $4928.99 | 32.40% | $240,650 | 34.12% |
Listed by: Maria Morales • PAK Home Realty
Mls Name: HAR
Mls Provider:
Mls ID: #33184663
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.
