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 3219 Creole Bay Ln, Rosenberg, TX, 77471 offers a 9.83% rental yield on a $315,000 purchase with $2,581/mo rent. Total monthly income registers $2,581/mo, and a $1,542/mo payment leaves $288/mo available for distribution. Annual cash flow reaches $3,453/yr on $104,423 to close, and return on cash invested stands at 23.22% in year one. Equity gained on principal adds $2,033/yr while 5% annual appreciation supports $87,029 over five years. Portfolio math shows five-year ROI at 122.01% and total cumulative return in cash at $127,409. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,581/mo property income against a $1,542/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2014
7,174 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-08-24 | Listed for sale | $315,000 |
| 2015-01-28 | Sold | N/A |
| 2014-08-16 | Price change | $176,539 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-25 | $5863.98 | -13.09% | $310,445 | -11.18% |
| 2023-08-25 | $6747.05 | 12.26% | $349,504 | 19.10% |
| 2022-08-25 | $6010.45 | 33.26% | $293,450 | 34.99% |
Listed by: Emily Guillen • HomeSmart
Mls Name: HAR
Mls Provider:
Mls ID: #86153753
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.
