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% |
Investment property for sale in Rosenberg at 3206 Fern Brook Ln, Rosenberg, TX, 77471 offers a 10.01% rental yield on a $339,000 purchase with $2,827/mo rent. Total monthly income registers $2,827/mo, and a $1,659/mo payment leaves $374/mo available for distribution. Annual cash flow reaches $4,491/yr on $112,379 to close, and return on cash invested stands at 23.9% in year one. Equity gained on principal adds $2,188/yr while 5% annual appreciation supports $93,659 over five years. Portfolio math shows five-year ROI at 125.66% and total cumulative return in cash at $141,220. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,827/mo property income against a $1,659/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2009
6,516 sqft lot
$N/A/sqft
$508 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 |
|---|---|---|
| 2025-03-20 | Price change | $339,000 |
| 2025-02-26 | Listed for sale | $345,000 |
| 2025-02-20 | Pending sale | $345,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-24 | $3478.65 | 12.29% | $291,925 | 10.00% |
| 2023-03-24 | $3097.84 | -14.23% | $265,386 | 10.00% |
| 2022-03-24 | $3611.76 | 5.38% | $241,260 | 10.00% |
Listed by: Joel Ibarra • Century 21 Lucky Money
Mls Name: HAR
Mls Provider:
Mls ID: #87431443
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.
