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 2643 Village Side Trl, Rosenberg, TX, 77471 priced at $324,990 pairs $2,782/mo rent with $428/mo cash flow after a $1,591/mo payment. Total monthly income equals $2,782/mo, and annual cash flow comes to $5,139/yr on $107,734 invested. Return on cash invested is 24.68% in year one, and rental yield stands at 10.27% on a $324,990 basis. Equity gained on principal adds $2,097/yr, and 5% annual appreciation accumulates to $89,789 by year five. Five-year ROI measures 129.82% and total cumulative return in cash reaches $139,858. For financing, Ziffy Mortgage’s DSCR program evaluates $2,782/mo property income against a $1,591/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$508 annually 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 |
|---|---|---|
| 2025-01-11 | Price change | $324,990 |
| 2025-01-06 | Price change | $334,990 |
| 2024-12-10 | Price change | $349,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Nicole Freer • Long Lake Houston
Mls Name: HAR
Mls Provider:
Mls ID: #28956835
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.
