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 3023 Sage Grouse Ct, Rosenberg, TX, 77471 priced at $295,000 converts $2,772/mo rent into $603/mo cash flow after a $1,444/mo obligation. Total monthly income equals $2,772/mo, and annual cash flow totals $7,239/yr on $97,793 invested. Return on cash invested prints 27.31% in year one, and rental yield reads 11.28% against a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation compiles into $81,503 by year five. Five-year ROI reaches 144.09% and total cumulative return in cash sums $140,906. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,772/mo property income covering a $1,444/mo payment, not borrower’s personal income.
Single Family
Built in 2011
6,599 sqft lot
$N/A/sqft
$850 annually 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 |
|---|---|---|
| 2025-02-11 | Listed for sale | $295,000 |
| 2020-06-22 | Listing removed | $225,000 |
| 2020-04-22 | Pending sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $287,036 | 10.00% |
| 2023-02-13 | $1513.35 | -14.57% | $260,942 | 10.00% |
| 2022-02-13 | $1771.48 | 5.29% | $237,220 | 10.00% |
Listed by: Sepi Akhavi • Keller Williams Memorial
Mls Name: HAR
Mls Provider:
Mls ID: #44460681
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.
