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 2206 Village Side Trl, Rosenberg, TX, 77471 uses $101,472 cash to close to unlock $13,926/yr annual cash flow and $1,160/mo monthly cash flow. Total monthly income runs $3,337/mo, and a $1,498/mo payment keeps the spread at $1,160/mo. Purchase price stands at $306,100, and rental yield measures 13.08% with $3,337/mo rent. Return on cash invested shows 33.63% in year one, and 5% annual appreciation builds toward $84,570 over five years. Five-year ROI reaches 177.67% and total cumulative return in cash records $180,283. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,337/mo property income covering a $1,498/mo payment rather than investor’s personal income.
Single Family
Built in 2017
6,900 sqft 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 |
|---|---|---|
| 2025-06-20 | Pending sale | $310,000 |
| 2025-06-04 | Listed for sale | $310,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-11 | $1776.52 | 7.18% | $296,620 | -13.13% |
| 2023-10-11 | $1657.53 | -69.97% | $341,470 | 10.95% |
| 2022-10-11 | $5519.11 | 33.39% | $307,780 | 33.51% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
