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 Rainflower Springs Ln, Rosenberg, TX, 77471 generates $2,578/mo in rent and, after a $1,419/mo payment, leaves $274/mo in cash flow. Total monthly income is $2,578/mo, and annual cash flow is $3,289/yr on $96,102 invested. Return on cash invested sits at 23.33% in year one, and rental yield is 10.67% on a $289,900 entry. Equity gained on principal adds $1,871/yr, while 5% annual appreciation builds toward $80,094 over five years. Five-year ROI reaches 123.54% and total cumulative return in cash sums $118,725. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,578/mo property income rather than buyer’s personal income.
Townhouse
Built in 2019
3,220 sqft lot
$N/A/sqft
$1,400 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 |
|---|---|---|
| 2025-01-29 | Listing removed | $289,900 |
| 2025-01-09 | Price change | $289,900 |
| 2024-11-19 | Listed for sale | $294,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $325,065 | -0.71% |
| 2023-02-13 | $6320.34 | 21.14% | $327,400 | 28.53% |
| 2022-02-13 | $5217.18 | 9.42% | $254,720 | 10.84% |
What's Special
Radiant Attic Barrier
Listed by: Sonia Estrada • Lane Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #4372467
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.
