2806 Intrepid TrlRosenbergTX77471
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Rosenberg at 2806 Intrepid Trl, Rosenberg, TX, 77471 generates $3,114/mo in rent and, after a $1,693/mo payment, leaves $606/mo in cash flow. Total monthly income is $3,114/mo, and annual cash flow is $7,275/yr on $114,666 invested. Return on cash invested sits at 26.25% in year one, and rental yield is 10.8% on a $345,900 entry. Equity gained on principal adds $2,232/yr, while 5% annual appreciation builds toward $95,566 over five years. Five-year ROI reaches 138.29% and total cumulative return in cash sums $158,567. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,114/mo property income rather than buyer’s personal income.
Single Family
Built in 2015
7,706 sqft lot
$N/A/sqft
$48 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices