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 4207 Waving Willow Way, Rosenberg, TX, 77469 generates $3,120/mo in rent and, after a $1,546/mo payment, leaves $874/mo in cash flow. Total monthly income is $3,120/mo, and annual cash flow is $10,488/yr on $104,688 invested. Return on cash invested sits at 29.93% in year one, and rental yield is 11.86% on a $315,800 entry. Equity gained on principal adds $2,038/yr, while 5% annual appreciation builds toward $87,250 over five years. Five-year ROI reaches 157.75% and total cumulative return in cash sums $165,148. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,120/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-07-24 | Pending sale | $318,990 |
| 2025-07-23 | Price change | $318,990 |
| 2025-07-15 | Price change | $329,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-03 | N/A | N/A | $42,000 | N/A |
Listed by: N/A • N/A
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
