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 3210 Tilley Dr, Rosenberg, TX, 77471 listed at $386,990 pairs $3,773/mo rent with a $1,894/mo payment to leave $956/mo cash flow. Total monthly income runs $3,773/mo, and annual cash flow reaches $11,473/yr on $128,287 cash to close. Return on cash invested measures 28.85% in year one, and rental yield registers 11.7% at a $386,990 basis. Equity gained on principal adds $2,497/yr, and annual property appreciation at 5% supports $106,918 by year five. Five-year ROI tracks 152.26% and total cumulative return in cash totals $195,335. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,773/mo property income relative to a $1,894/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A lot
$N/A/sqft
$781 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 |
|---|---|---|
| 2025-02-06 | Price change | $386,990 |
| 2025-01-11 | Price change | $385,990 |
| 2025-01-06 | Price change | $395,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Nicole Freer • Long Lake Houston
Mls Name: HAR
Mls Provider:
Mls ID: #59956821
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.
