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 4222 Brightridge Ct, Rosenberg, TX, 77471 priced at $257,000 pairs $2,326/mo rent with $450/mo cash flow after a $1,258/mo payment. Total monthly income equals $2,326/mo, and annual cash flow comes to $5,404/yr on $85,196 invested. Return on cash invested is 26.25% in year one, and rental yield stands at 10.86% on a $257,000 basis. Equity gained on principal adds $1,658/yr, and 5% annual appreciation accumulates to $71,004 by year five. Five-year ROI measures 138.34% and total cumulative return in cash reaches $117,864. For financing, Ziffy Mortgage’s DSCR program evaluates $2,326/mo property income against a $1,258/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2014
0.26 Acres lot
$N/A/sqft
$48 monthly 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 |
|---|---|---|
| 2025-02-26 | Listed for sale | $257,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-27 | N/A | N/A | $234,123 | 10.00% |
| 2023-02-27 | $610.49 | -68.24% | $212,839 | 10.00% |
| 2022-02-27 | $1922.37 | 4.37% | $193,490 | 10.00% |
Listed by: Angela Gonzales • Frontline Residential Services, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #53581934
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.
