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 2211 3rd St, Rosenberg, TX, 77471 generates $1,649/mo in rent and, after a $954/mo payment, leaves $263/mo in cash flow. Total monthly income is $1,649/mo, and annual cash flow is $3,153/yr on $64,643 invested. Return on cash invested sits at 24.79% in year one, and rental yield is 10.15% on a $195,000 entry. Equity gained on principal adds $1,258/yr, while 5% annual appreciation builds toward $53,875 over five years. Five-year ROI reaches 130.2% and total cumulative return in cash sums $84,166. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,649/mo property income rather than buyer’s personal income.
Manufactured
Built in 1965
6,459 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 |
|---|---|---|
| 2025-01-27 | Price change | $750 |
| 2024-12-04 | Price change | $1,350 |
| 2024-11-15 | Price change | $1,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $79,920 | 31.35% |
| 2023-02-13 | $1174.55 | -2.87% | $60,843 | 3.05% |
| 2022-02-13 | $1209.26 | 16.24% | $59,040 | 17.75% |
Listed by: Lizna Chagani • Apex Brokerage, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #90137728
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.
