3135 Boulder Ridge DrRosenbergTX77471
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 3135 Boulder Ridge Dr, Rosenberg, TX, 77471 priced at $454,910 converts $3,600/mo rent into $300/mo cash flow after a $2,227/mo obligation. Total monthly income equals $3,600/mo, and annual cash flow totals $3,594/yr on $150,803 invested. Return on cash invested prints 22.29% in year one, and rental yield reads 9.5% against a $454,910 entry. Equity gained on principal adds $2,935/yr, while 5% annual appreciation compiles into $125,683 by year five. Five-year ROI reaches 117.02% and total cumulative return in cash sums $176,471. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,600/mo property income covering a $2,227/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$781 annually 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
Listed by: Nicole Freer • Long Lake Houston
Mls Name: HAR
Mls Provider:
Mls ID: #13463783
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.