2222 3rd St, Rosenberg, TX, 77471 | $340/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2222 3rd St, Rosenberg, TX, 77471 | $340/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1200 sft

1718 Linwood Dr, Wharton, TX, 77488

3 Bed
2 Bath
1705 sft

1520 Crestmont St, Wharton, TX, 77488

3 Bed
2 Bath
1483 sft

101 Lake Shore Dr, Wharton, TX, 77488

4 Bed
2 Bath
1514 sft

421 E Belle Ave, Wharton, TX, 77488

Nearby investment properties with comparable prices

4 Bed
4 Bath
3184 sft

1224 N Fulton St, Wharton, TX, 77488

2 Bed
2 Bath
1800 sft

302 Mayfair Cir, Wharton, TX, 77488

2 Bed
2 Bath
1719 sft

222 Mayfair Cir, Wharton, TX, 77488

Investment Property+ 2 more

3 Bed
2 Bath
2848 sft

611 Reed Ave, Wharton, TX, 77488

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Rosenberg at 2222 3rd St, Rosenberg, TX, 77471 listed at $229,800 pairs $1,974/mo rent with a $1,125/mo payment to leave $340/mo cash flow. Total monthly income runs $1,974/mo, and annual cash flow reaches $4,075/yr on $76,179 cash to close. Return on cash invested measures 25.26% in year one, and rental yield registers 10.31% at a $229,800 basis. Equity gained on principal adds $1,483/yr, and annual property appreciation at 5% supports $63,490 by year five. Five-year ROI tracks 132.77% and total cumulative return in cash totals $101,140. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,974/mo property income relative to a $1,125/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2006

6,459 sqft lot

$N/A/sqft

No HOA

More details about the property

This 1200 square foot single family home has 3 bedrooms and 2.0 bathrooms. This home is located at 2222 3rd St, Rosenberg, TX 77471.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.

Housing Distribution

Housing Statistics

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