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 3326 Fogmist Ln, Rosenberg, TX, 77471 generates $3,526/mo in rent and, after a $1,811/mo payment, leaves $830/mo in cash flow. Total monthly income is $3,526/mo, and annual cash flow is $9,957/yr on $122,655 invested. Return on cash invested sits at 28.03% in year one, and rental yield is 11.44% on a $370,000 entry. Equity gained on principal adds $2,388/yr, while 5% annual appreciation builds toward $102,224 over five years. Five-year ROI reaches 147.8% and total cumulative return in cash sums $181,289. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,526/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
7,679 sqft 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 |
|---|---|---|
| 2023-07-05 | Listing removed | N/A |
| 2023-05-10 | Pending sale | $427,430 |
| 2023-04-12 | Listed for sale | $427,430 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $5303.27 | 1136.37% | $407,079 | 1502.04% |
| 2023-06-13 | $428.94 | 136.84% | $25,410 | 151.58% |
| 2022-06-13 | $181.11 | N/A | $10,100 | N/A |
Listed by: Tonya Grandmaiter • CB&A, Realtors-Katy
Mls Name: HAR
Mls Provider:
Mls ID: #52621872
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.
