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% |
Rental property for sale in Rosenberg at 3302 Grand Cane Ln, Rosenberg, TX, 77471 priced at $249,000 pairs $2,447/mo rent with $676/mo cash flow after a $1,219/mo payment. Total monthly income equals $2,447/mo, and annual cash flow comes to $8,113/yr on $82,544 invested. Return on cash invested is 29.74% in year one, and rental yield stands at 11.79% on a $249,000 basis. Equity gained on principal adds $1,607/yr, and 5% annual appreciation accumulates to $68,794 by year five. Five-year ROI measures 156.81% and total cumulative return in cash reaches $129,440. For financing, Ziffy Mortgage’s DSCR program evaluates $2,447/mo property income against a $1,219/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
7,104 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 |
|---|---|---|
| 2025-04-23 | Listed for sale | $249,000 |
| 2020-07-01 | Listing removed | $185,000 |
| 2020-05-30 | Pending sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $3103.40 | 9.34% | $244,200 | 8.65% |
| 2023-04-24 | $2838.39 | -15.49% | $224,752 | 10.00% |
| 2022-04-24 | $3358.64 | 3.48% | $204,320 | 10.72% |
Listed by: Ava Gutowski • Key 2 Texas Realty
Mls Name: HAR
Mls Provider:
Mls ID: #48523129
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.
