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 2114 Indian Clearing Trl, Rosenberg, TX, 77471 priced at $317,000 pairs $2,933/mo rent with $636/mo cash flow after a $1,552/mo payment. Total monthly income equals $2,933/mo, and annual cash flow comes to $7,632/yr on $105,086 invested. Return on cash invested is 27.17% in year one, and rental yield stands at 11.1% on a $317,000 basis. Equity gained on principal adds $2,046/yr, and 5% annual appreciation accumulates to $87,581 by year five. Five-year ROI measures 143.17% and total cumulative return in cash reaches $150,453. For financing, Ziffy Mortgage’s DSCR program evaluates $2,933/mo property income against a $1,552/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2008
6,050 sqft lot
$N/A/sqft
$508 annually 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 |
|---|---|---|
| 2025-03-28 | Listed for sale | $317,000 |
| 2025-03-27 | Listing removed | $330,000 |
| 2024-10-17 | Listed for sale | $330,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $3349.60 | 12.43% | $283,781 | 10.00% |
| 2023-03-28 | $2979.35 | -14.81% | $257,983 | 10.00% |
| 2022-03-28 | $3497.15 | 5.24% | $234,530 | 10.00% |
What's Special
Radiant Attic Barrier
Listed by: Heather Patton • CB&A, Realtors-Katy
Mls Name: HAR
Mls Provider:
Mls ID: #20025186
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.
