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% |
Investment property for sale in Rosenberg at 2522 Edgemont Run Ln, Rosenberg, TX, 77469 earns $653/mo cash flow from $4,081/mo rent with a $2,325/mo payment. Total monthly income totals $4,081/mo, and annual cash flow totals $7,837/yr on $157,463 capital. ROI tracks 24.89% on current figures, and rental yield reads 10.31% at a $475,000 purchase. Equity gained on principal adds $3,065/yr, and 5% annual appreciation supports $131,234 over five years. Five-year ROI reaches 130.91% and total cumulative return in cash sums $206,131. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,081/mo property income instead of your personal income.
Single Family
Built in 2020
0.27 Acres lot
$N/A/sqft
$600 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 |
|---|---|---|
| 2025-05-13 | Listed for sale | $475,000 |
| 2025-05-02 | Listing removed | $490,000 |
| 2025-02-08 | Listed for sale | $490,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-13 | $5601.42 | 10.90% | $454,585 | -7.60% |
| 2023-05-13 | $5051.01 | -20.60% | $491,957 | 30.95% |
| 2022-05-13 | $6361.18 | 83.98% | $375,690 | 84.15% |
Listed by: Adedamola Amao • SpectrumSource Realty
Mls Name: HAR
Mls Provider:
Mls ID: #74657135
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.
