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 Rosenberg at 2427 Golden Brandy Ln, Rosenberg, TX, 77469 priced at $255,000 pairs $2,300/mo rent with $390/mo cash flow after a $1,248/mo payment. Total monthly income equals $2,300/mo, and annual cash flow comes to $4,684/yr on $84,533 invested. Return on cash invested is 25.45% in year one, and rental yield stands at 10.82% on a $255,000 basis. Equity gained on principal adds $1,645/yr, and 5% annual appreciation accumulates to $70,452 by year five. Five-year ROI measures 134.3% and total cumulative return in cash reaches $113,528. For financing, Ziffy Mortgage’s DSCR program evaluates $2,300/mo property income against a $1,248/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
6,242 sqft lot
$N/A/sqft
$349 annually HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Listed for sale | $255,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $5041.06 | -2.97% | $266,878 | -0.83% |
| 2023-05-01 | $5195.20 | 5.14% | $269,117 | 11.56% |
| 2022-05-01 | $4941.07 | 32.20% | $241,240 | 33.92% |
Listed by: Hazelyn Ramos • Crimson Realty
Mls Name: HAR
Mls Provider:
Mls ID: #22776274
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.
