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 Rosharon at 3718 Palm Crest Dr, Rosharon, TX, 77583 generates $3,257/mo in rent, after a $2,275/mo payment. Total monthly income is $3,257/mo. Return on cash invested sits at 18.47% in year one, and rental yield is 8.41% on a $464,900 entry. Equity gained on principal adds $3,000/yr, while 5% annual appreciation builds toward $128,443 over five years. Five-year ROI reaches 96.73% and total cumulative return in cash sums $149,080. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,257/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
0.56 Acres lot
$N/A/sqft
$750 annually HOA
Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,326 (100%) |
| Owner Occupied HU | 17,291 (81.1%) |
| Renter Occupied HU | 1,560 ( 7.3%) |
| Vacant Housing Units | 2,475 (11.6%) |
| Median Home Value | $360,995 |
| Average Home Value | $403,554 |
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Date | Event | Price |
|---|---|---|
| 2025-04-17 | Listed for sale | $464,900 |
| 2025-03-19 | Listing removed | $464,900 |
| 2025-02-25 | Price change | $464,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | $8596.79 | -2.00% | $474,680 | 0.18% |
| 2023-04-17 | $8772.20 | 362.81% | $473,820 | 434.85% |
| 2022-04-17 | $1895.43 | 55.55% | $88,590 | 63.63% |
Listed by: David Torres • JLA Realty
Mls Name: HAR
Mls Provider:
Mls ID: #49951536
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.
