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 2203 Opal Field Ln, Rosenberg, TX, 77469 uses $145,396 cash to close to unlock $4,413/yr annual cash flow and $368/mo monthly cash flow. Total monthly income runs $3,487/mo, and a $2,147/mo payment keeps the spread at $368/mo. Purchase price stands at $438,600, and rental yield measures 9.54% with $3,487/mo rent. Return on cash invested shows 22.94% in year one, and 5% annual appreciation builds toward $121,177 over five years. Five-year ROI reaches 120.32% and total cumulative return in cash records $174,939. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,487/mo property income covering a $2,147/mo payment rather than investor’s personal income.
Single Family
Built in 2019
8,342 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-06-26 | Listing removed | $2,700 |
| 2025-06-08 | Listed for sale | $450,000 |
| 2024-12-15 | Price change | $2,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-18 | $6158.37 | -2.31% | $392,528 | -1.11% |
| 2023-10-18 | $6303.77 | 0.38% | $396,938 | 7.03% |
| 2022-10-18 | $6279.74 | 29.23% | $370,880 | 29.35% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
