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% |
Total monthly income runs $1,776/mo, and a $1,223/mo payment. Purchase price stands at $249,900, and rental yield measures 8.53% with $1,776/mo rent. Return on cash invested shows 19.29% in year one, and 5% annual appreciation builds toward $69,043 over five years. Five-year ROI reaches 100.98% and total cumulative return in cash records $83,654. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,776/mo property income covering a $1,223/mo payment rather than investor’s personal income.
Single Family
Built in 2005
6,050 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,326 (100%) |
| Owner Occupied HU | 17,291 (81.1%) |
| Renter Occupied HU | 1,560 ( 7.3%) |
| Vacant Housing Units | 2,475 (11.6%) |
| Median Home Value | $360,995 |
| Average Home Value | $403,554 |
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Date | Event | Price |
|---|---|---|
| 2025-02-13 | Price change | $249,900 |
| 2024-06-25 | Price change | $274,990 |
| 2024-04-08 | Price change | $284,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | N/A | N/A | $262,909 | -4.91% |
| 2023-02-14 | $2992.86 | -30.80% | $276,470 | 7.77% |
| 2022-02-14 | $4324.74 | 25.00% | $256,540 | 30.72% |
Listed by: Mauricio Rojas Diaz • eXp Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #89824376
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.
