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 2705 Davis Ave, Rosenberg, TX, 77471 offers a 15.75% rental yield on a $179,700 purchase with $2,358/mo rent. Total monthly income registers $2,358/mo, and a $880/mo payment leaves $1,080/mo available for distribution. Annual cash flow reaches $12,956/yr on $59,571 to close, and return on cash invested stands at 41.66% in year one. Equity gained on principal adds $1,160/yr while 5% annual appreciation supports $49,648 over five years. Portfolio math shows five-year ROI at 220.71% and total cumulative return in cash at $131,479. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,358/mo property income against a $880/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
8,819 sqft 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 |
|---|---|---|
| 2025-05-30 | Pending sale | $174,900 |
| 2025-05-21 | Listed for sale | $174,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-04 | N/A | N/A | $292,796 | -2.76% |
| 2024-11-04 | N/A | N/A | $301,104 | 8.70% |
| 2023-11-04 | N/A | N/A | $277,002 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
