2422 Phantom Quartz Ln, Rosharon, TX, 77583 | $26/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

2422 Phantom Quartz Ln, Rosharon, TX, 77583 | $26/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2154 sft

6414 Downey Ln, Rosharon, TX, 77583

4 Bed
3 Bath
2279 sft

2418 Jasper Breeze Dr, Rosharon, TX, 77583

4 Bed
2 Bath
1730 sft

1026 Elsinore Dr, Rosharon, TX, 77583

4 Bed
2 Bath
1941 sft

8302 Bristol Diamond Dr, Rosharon, TX, 77583

Nearby investment properties with comparable prices

Fairview - Courtyard Collection Plan, Sienna

3 Bed
4 Bath
2054 sft

Fairview - Courtyard Collection Plan, Sienna, Sienna, TX, 11923

4 Bed
4 Bath
2490 sft

1519 Noble Park Dr, Missouri City, TX, 77459

4 Bed
3 Bath
2149 sft

Messina Plan, Sienna, Missouri City, TX, 77459

4 Bed
3 Bath
2526 sft

Poppy Plan, Austin Point, Richmond, TX, 77469

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 Rosharon at 2422 Phantom Quartz Ln, Rosharon, TX, 77583 earns $26/mo cash flow from $2,899/mo rent with a $1,977/mo payment. Total monthly income totals $2,899/mo, and annual cash flow totals $318/yr on $133,923 capital. ROI tracks 20.15% on current figures, and rental yield reads 8.61% at a $403,990 purchase. Equity gained on principal adds $2,607/yr, and 5% annual appreciation supports $111,615 over five years. Five-year ROI reaches 105.33% and total cumulative return in cash sums $141,057. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,899/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This two-story home has a versatile layout that is perfect for families who need privacy. Two bedrooms are on the first floor, including the owner's suite which features a private bathroom and walk-in closet. Also on the first floor is the open concept living area, which offers access to a back patio. Upstairs are two additional bedrooms, which center around a game room loft.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.

Housing Distribution

Housing Statistics

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