








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 2218 Fallen Reed Ln, Rosenberg, TX, 77471 priced at $325,000 converts $2,676/mo rent into $236/mo cash flow after a $1,591/mo obligation. Total monthly income equals $2,676/mo, and annual cash flow totals $2,828/yr on $107,738 invested. Return on cash invested prints 22.53% in year one, and rental yield reads 9.88% against a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation compiles into $89,792 by year five. Five-year ROI reaches 118.67% and total cumulative return in cash sums $127,849. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,676/mo property income covering a $1,591/mo payment, not borrower’s personal income.
Single Family
Built in 2014
0.29 Acres 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 |
|---|---|---|
| 2024-11-16 | Price change | $325,000 |
| 2024-10-18 | Price change | $332,000 |
| 2024-10-08 | Listed for sale | $335,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $323,021 | -10.18% |
| 2023-12-27 | $6942.92 | 64.72% | $359,650 | 44.03% |
| 2022-12-27 | $4214.94 | -10.51% | $249,700 | 10.00% |



What's Special
Radiant Attic Barrier
Listed by: Jennifer Francois • Keller Williams Premier Realty
Mls Name: HAR
Mls Provider:
Mls ID: #35123633
Disclaimer: Copyright 2024, 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.