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 219 Summer Creek Ln, Rosenberg, TX, 77469 generates $2,762/mo in rent and, after a $1,783/mo payment, leaves $113/mo in cash flow. Total monthly income is $2,762/mo, and annual cash flow is $1,362/yr on $120,765 invested. Return on cash invested sits at 21.04% in year one, and rental yield is 9.1% on a $364,300 entry. Equity gained on principal adds $2,351/yr, while 5% annual appreciation builds toward $100,649 over five years. Five-year ROI reaches 110.32% and total cumulative return in cash sums $133,227. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,762/mo property income rather than buyer’s personal income.
Single Family
Built in 2015
7,339 sqft lot
$N/A/sqft
$58 monthly 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 |
|---|---|---|
| 2025-05-13 | Listing removed | $2,300 |
| 2025-05-02 | Listed for rent | $2,300 |
| 2025-05-01 | Listed for sale | $370,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $5015.27 | -4.89% | $354,046 | 6.36% |
| 2023-10-08 | $5273.39 | -11.09% | $332,868 | 14.95% |
| 2022-10-08 | $5931.18 | 24.63% | $289,580 | 26.24% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
