2511 Crystal Shore Dr, Rosharon, TX, 77583 | $485/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

2511 Crystal Shore Dr, Rosharon, TX, 77583 | $485/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2690 sft

3818 County Road 36, Angleton, TX, 77515

4 Bed
4 Bath
2621 sft

10803 Sugar Pine Ln, Iowa Colony, TX, 77583

2 Bed
4 Bath
2510 sft

3998 County Road 612, Angleton, TX, 77515

4 Bed
3 Bath
2471 sft

107 Pecan Valley Dr, West Columbia, TX, 77486

Nearby investment properties with comparable prices

4 Bed
3 Bath
2221 sft

455 Green Meadows Dr, West Columbia, TX, 77486

4 Bed
3 Bath
2582 sft

1730 Tioga View Dr, Rosharon, TX, 77583

4 Bed
3 Bath
2665 sft

10603 Juniper Branch Dr, Rosharon, TX, 77583

4 Bed
4 Bath
3313 sft

415 S Amherst Dr, West Columbia, TX, 77486

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 2511 Crystal Shore Dr, Rosharon, TX, 77583 listed at $445,000 pairs $3,649/mo rent with a $2,178/mo payment to leave $485/mo cash flow. Total monthly income runs $3,649/mo, and annual cash flow reaches $5,815/yr on $147,518 cash to close. Return on cash invested measures 23.85% in year one, and rental yield registers 9.84% at a $445,000 basis. Equity gained on principal adds $2,872/yr, and annual property appreciation at 5% supports $122,945 by year five. Five-year ROI tracks 125.2% and total cumulative return in cash totals $184,688. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,649/mo property income relative to a $2,178/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2014

7,039 sqft lot

$N/A/sqft

No HOA

More details about the property

Gorgeous 4-bedroom, 3.5 -bathroom home in the prestigious Sterling lakes! This beautifully maintained home offers an open-concept kitchen with a large island, Quartz countertops, and stainless steel appliances. The spacious family room features tile floors, high vaulted ceilings, a gas fireplace, and is pre-wired for surround soundperfect for relaxing or entertaining. 1st Floor Primary suite retreat. Upstairs, you'll find a generous game room, media room and 2 private full bathrooms, ideal for movie nights or gatherings. Step outside to a covered back porch and enjoy your private outdoor space. This home also boasts a 2-car garage, Conveniently located minutes from Hwy 288/top-rated schools, restaurants and shopping. This home has it allcomfort, upgrades, and unbeatable location. Schedule a private tour today! This gem will not last long! Some pics are provided but you need to see this one. Washer ,dryer, refrigerator not included

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