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 3306 Grand Cane Ln, Rosenberg, TX, 77471 generates $2,766/mo in rent and, after a $1,542/mo payment, leaves $526/mo in cash flow. Total monthly income is $2,766/mo, and annual cash flow is $6,309/yr on $104,423 invested. Return on cash invested sits at 25.95% in year one, and rental yield is 10.54% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 136.46% and total cumulative return in cash sums $142,493. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,766/mo property income rather than buyer’s personal income.
Single Family
Built in 2014
7,117 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 |
|---|---|---|
| 2024-12-18 | Price change | $315,000 |
| 2024-12-11 | Price change | $322,500 |
| 2024-11-08 | Price change | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $300,419 | 10.00% |
| 2023-12-27 | $3696.31 | -11.74% | $273,108 | 10.00% |
| 2022-12-27 | $4188.15 | 3.68% | $248,280 | 10.00% |
Listed by: Efren De Los Santos • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #46079635
Disclaimer: Copyright 2024, 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.
