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 4016 Waving Willow Way, Rosenberg, TX, 77469 priced at $388,990 pairs $3,120/mo rent with $289/mo cash flow after a $1,904/mo payment. Total monthly income equals $3,120/mo, and annual cash flow comes to $3,470/yr on $128,950 invested. Return on cash invested is 22.6% in year one, and rental yield stands at 9.62% on a $388,990 basis. Equity gained on principal adds $2,510/yr, and 5% annual appreciation accumulates to $107,471 by year five. Five-year ROI measures 118.72% and total cumulative return in cash reaches $153,087. For financing, Ziffy Mortgage’s DSCR program evaluates $3,120/mo property income against a $1,904/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$775 annually HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2024-12-16 | Price change | $388,990 |
| 2024-12-06 | Price change | $400,990 |
| 2024-12-04 | Listed for sale | $414,490 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Radiant Attic Barrier
Listed by: Shazib Iqbal • D.R. Horton - Texas, LTD
Mls Name: HAR
Mls Provider:
Mls ID: #80606407
Disclaimer: Copyright 2024, 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.
