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 3226 Tilley Dr, Rosenberg, TX, 77471 offers a 9.54% rental yield on a $334,990 purchase with $2,663/mo rent. Total monthly income registers $2,663/mo, and a $1,640/mo payment leaves $215/mo available for distribution. Annual cash flow reaches $2,584/yr on $111,049 to close, and return on cash invested stands at 22.24% in year one. Equity gained on principal adds $2,162/yr while 5% annual appreciation supports $92,552 over five years. Portfolio math shows five-year ROI at 116.82% and total cumulative return in cash at $129,725. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,663/mo property income against a $1,640/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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 |
|---|---|---|
| 2025-01-06 | Price change | $334,990 |
| 2024-12-10 | Price change | $349,990 |
| 2024-12-02 | Price change | $345,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $25,410 | N/A |
| 2023-02-13 | N/A | N/A | N/A | N/A |
Listed by: Nicole Freer • Long Lake Houston
Mls Name: HAR
Mls Provider:
Mls ID: #18021162
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.
