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 4002 Marilyn St, Rosenberg, TX, 77471 earns $80/mo cash flow from $1,274/mo rent with a $822/mo payment. Total monthly income totals $1,274/mo, and annual cash flow totals $955/yr on $55,692 capital. ROI tracks 21.62% on current figures, and rental yield reads 9.1% at a $168,000 purchase. Equity gained on principal adds $1,084/yr, and 5% annual appreciation supports $46,415 over five years. Five-year ROI reaches 113.3% and total cumulative return in cash sums $63,101. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,274/mo property income instead of your personal income.
Single Family
Built in 1978
7,344 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 |
|---|---|---|
| 2025-06-07 | Listed for sale | $168,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-07 | $540.41 | 11.22% | $207,951 | 10.00% |
| 2023-06-07 | $485.89 | -50.16% | $189,046 | 10.00% |
| 2022-06-07 | $974.83 | 6.34% | $171,860 | 10.00% |
Listed by: Michael Goins • Lake Homes Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #60453676
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.
