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 $2,678/mo, and a $2,056/mo payment. Purchase price stands at $420,000, and rental yield measures 7.65% with $2,678/mo rent. Return on cash invested shows 17.25% in year one, and 5% annual appreciation builds toward $116,038 over five years. Five-year ROI reaches 89.76% and total cumulative return in cash records $124,975. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,678/mo property income covering a $2,056/mo payment rather than investor’s personal income.
Single Family
Built in 1965
1.04 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 |
|---|---|---|
| 2025-06-28 | Listed for sale | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-28 | $1601.42 | 11.99% | $338,522 | 10.00% |
| 2023-06-28 | $1429.91 | -3.14% | $307,747 | 10.00% |
| 2022-06-28 | $1476.31 | 3.22% | $279,770 | 5.20% |
Listed by: Kimberly Hollas • RE/MAX Fine Properties
Mls Name: HAR
Mls Provider:
Mls ID: #50043692
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.
