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 331 Afton June Dr, Rosenberg, TX, 77471 earns $357/mo cash flow from $3,600/mo rent with a $2,232/mo payment. Total monthly income totals $3,600/mo, and annual cash flow totals $4,287/yr on $151,161 capital. ROI tracks 22.74% on current figures, and rental yield reads 9.47% at a $455,990 purchase. Equity gained on principal adds $2,942/yr, and 5% annual appreciation supports $125,982 over five years. Five-year ROI reaches 119.27% and total cumulative return in cash sums $180,290. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,600/mo property income instead of your personal income.
Single Family
Built in 2025
7,849 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Katie Craig • Chesmar Homes
Mls Name: HAR
Mls ID: #26888980
