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 Rosharon at 2402 Copper Fields Dr, Rosharon, TX, 77583 generates $2,710/mo in rent and, after a $1,591/mo payment, leaves $241/mo in cash flow. Total monthly income is $2,710/mo, and annual cash flow is $2,889/yr on $107,738 invested. Return on cash invested sits at 22.59% in year one, and rental yield is 10.01% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 119.08% and total cumulative return in cash sums $128,293. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,710/mo property income rather than buyer’s personal income.
Single Family
Built in 2014
9,339 sqft lot
$N/A/sqft
$1,550 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 |
|---|---|---|
| 2024-12-27 | Listed for sale | $325,000 |
| 2021-07-31 | Listing removed | N/A |
| 2021-07-21 | Listed for sale | $298,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $343,640 | 10.00% |
| 2023-12-27 | $5740.98 | -11.50% | $312,400 | 10.00% |
| 2022-12-27 | $6487.34 | -3.01% | $284,000 | 2.68% |
Listed by: Josh Rabalais • Real Estate Connection Int
Mls Name: HAR
Mls Provider:
Mls ID: #35618388
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.
