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 3820 Vista Grove Ct, Rosenberg, TX, 77471 uses $124,313 cash to close to unlock $4,209/yr annual cash flow and $351/mo monthly cash flow. Total monthly income runs $3,017/mo, and a $1,835/mo payment keeps the spread at $351/mo. Purchase price stands at $375,000, and rental yield measures 9.65% with $3,017/mo rent. Return on cash invested shows 23.29% in year one, and 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 122.21% and total cumulative return in cash records $151,923. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,017/mo property income covering a $1,835/mo payment rather than investor’s personal income.
Single Family
Built in 2021
7,570 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: Kirk Doughty • Orchard Brokerage
Mls Name: HAR
Mls ID: #42555763
