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 2712 Misty Elm Ln, Rosenberg, TX, 77469 earns $182/mo cash flow from $3,120/mo rent with a $1,988/mo payment. Total monthly income totals $3,120/mo, and annual cash flow totals $2,182/yr on $134,619 capital. ROI tracks 21.53% on current figures, and rental yield reads 9.22% at a $406,090 purchase. Equity gained on principal adds $2,620/yr, and 5% annual appreciation supports $112,195 over five years. Five-year ROI reaches 112.89% and total cumulative return in cash sums $151,976. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,120/mo property income instead of your personal income.
Single Family
Built in 2025
N/A 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 |
|---|---|---|
| 2025-02-12 | Listed for sale | $406,090 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Shazib Iqbal • D.R. Horton - Texas, LTD
Mls Name: HAR
Mls Provider:
Mls ID: #4928525
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.
