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 2722 Ocean Pass Ln, Rosenberg, TX, 77469 priced at $450,000 converts $4,182/mo rent into $929/mo cash flow after a $2,203/mo obligation. Total monthly income equals $4,182/mo, and annual cash flow totals $11,148/yr on $149,175 invested. Return on cash invested prints 27.38% in year one, and rental yield reads 11.15% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 144.27% and total cumulative return in cash sums $215,214. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,182/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 2021
6,817 sqft lot
$N/A/sqft
$630 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 |
|---|---|---|
| 2025-01-13 | Price change | $450,000 |
| 2024-12-06 | Listed for sale | $469,000 |
| 2024-10-14 | Listing removed | $469,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $433,374 | 10.00% |
| 2023-02-13 | $4761.70 | -9.20% | $393,976 | 10.00% |
| 2022-02-13 | $5244.36 | 1373.51% | $358,160 | 1605.52% |
What's Special
Radiant Attic Barrier
Listed by: Norbert Rivera • Keller Williams Memorial
Mls Name: HAR
Mls Provider:
Mls ID: #97243518
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.
