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% |
Total monthly income runs $2,761/mo, and a $1,762/mo payment. Purchase price stands at $359,900, and rental yield measures 9.21% with $2,761/mo rent. Return on cash invested shows 19.63% in year one, and 5% annual appreciation builds toward $99,434 over five years. Five-year ROI reaches 103.42% and total cumulative return in cash records $123,386. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,761/mo property income covering a $1,762/mo payment rather than investor’s personal income.
Single Family
Built in 1935
0.48 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,066 (100%) |
| Owner Occupied HU | 10,494 (61.5%) |
| Renter Occupied HU | 5,617 (32.9%) |
| Vacant Housing Units | 955 ( 5.6%) |
| Median Home Value | $262,967 |
| Average Home Value | $283,893 |
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Date | Event | Price |
|---|---|---|
| 2025-03-24 | Price change | $359,900 |
| 2024-12-19 | Price change | $430,000 |
| 2024-05-15 | Listed for sale | $360,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-25 | $8722.94 | -12.02% | $461,800 | -10.09% |
| 2023-03-25 | $9914.88 | 57.26% | $513,601 | 66.86% |
| 2022-03-25 | $6304.57 | 61.54% | $307,810 | 63.64% |
Listed by: Jennifer Hartmann • Hartmann Properties
Mls Name: HAR
Mls Provider:
Mls ID: #65640595
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.
