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 4139 Champlain Way, Rosharon, TX, 77583 priced at $264,998 converts $2,808/mo rent into $803/mo cash flow after a $1,297/mo obligation. Total monthly income equals $2,808/mo, and annual cash flow totals $9,633/yr on $87,847 invested. Return on cash invested prints 30.87% in year one, and rental yield reads 12.72% against a $264,998 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation compiles into $73,214 by year five. Five-year ROI reaches 163.45% and total cumulative return in cash sums $143,583. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,808/mo property income covering a $1,297/mo payment, not borrower’s personal income.
Townhouse
Built in 2022
3,219 sqft lot
$N/A/sqft
$1,450 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 |
|---|---|---|
| 2024-09-27 | Price change | $264,998 |
| 2024-08-18 | Price change | $271,000 |
| 2022-12-17 | Pending sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Federico Gutierrez • Central Metro Realty
Mls Name: HAR
Mls Provider:
Mls ID: #86314201
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.
