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 2507 Ocean Cove Cir, Rosenberg, TX, 77469 generates $2,496/mo in rent and, after a $1,248/mo payment, leaves $654/mo in cash flow. Total monthly income is $2,496/mo, and annual cash flow is $7,844/yr on $84,531 invested. Return on cash invested sits at 29.19% in year one, and rental yield is 11.75% on a $254,995 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation builds toward $70,450 over five years. Five-year ROI reaches 153.96% and total cumulative return in cash sums $130,146. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,496/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
6,063 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 |
|---|---|---|
| 2025-05-30 | Listed for sale | $254,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $3116.93 | 11.24% | $244,977 | 10.00% |
| 2023-05-30 | $2802.07 | -15.69% | $222,706 | 10.00% |
| 2022-05-30 | $3323.54 | 2.69% | $202,460 | 10.00% |
What's Special
Radiant Attic Barrier
Listed by: Shahid Haque • REALM Real Estate Professionals - Sugar Land
Mls Name: HAR
Mls Provider:
Mls ID: #76568087
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.
