4311 Rustling Aspen Dr, Rosenberg, TX, 77469 | $544/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

4311 Rustling Aspen Dr, Rosenberg, TX, 77469 | $544/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Alder Plan, Arabella on the Prairie - Premier Collection

4 Bed
3 Bath
2482 sft

Alder Plan, Arabella on the Prairie - Premier Collection, Richmond, TX, 77469

Summerfield Plan, Arabella on the Prairie - Heritage Collection

4 Bed
4 Bath
3177 sft

Summerfield Plan, Arabella on the Prairie - Heritage Collection, Richmond, TX, 77469

Quintera Plan, Arabella on the Prairie - Premier Collection

4 Bed
2 Bath
1700 sft

Quintera Plan, Arabella on the Prairie - Premier Collection, Richmond, TX, 77469

4 Bed
2 Bath
1883 sft

6834 Ivory Sedge Trl, Richmond, TX, 77469

Nearby investment properties with comparable prices

5 Bed
3 Bath
2413 sft

5611 Buttonbush Ct, Rosenberg, TX, 77741

4 Bed
3 Bath
2731 sft

707 Blue Stone Dr, Beasley, TX, 77417

3 Bed
2 Bath
2101 sft

McKinney Plan, Arabella on the Prairie, Richmond, TX, 77469

4 Bed
3 Bath
2377 sft

10638 Summers Way, Beasley, TX, 77417

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Rosenberg at 4311 Rustling Aspen Dr, Rosenberg, TX, 77469 uses $120,102 cash to close to unlock $6,527/yr annual cash flow and $544/mo monthly cash flow. Total monthly income runs $3,120/mo, and a $1,773/mo payment keeps the spread at $544/mo. Purchase price stands at $362,300, and rental yield measures 10.33% with $3,120/mo rent. Return on cash invested shows 25.34% in year one, and 5% annual appreciation builds toward $100,097 over five years. Five-year ROI reaches 133.18% and total cumulative return in cash records $159,948. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,120/mo property income covering a $1,773/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

COMPLETED AUGUST 2025. Welcome to D.R. Horton's Texoma plan located in the gorgeous new community of Evergreen! This 4-bedroom 2.5 bath and 2 car garage home offers just under 2500 sqft and 2 stories. Enter into the open concept living and kitchen area and to be met with this plan's stunning high ceilings and natural light. The kitchen boasts beautiful granite countertops, breakfast bar/island, and stainless-steel appliances, great for everyday use. The stairway can be found at the entrance, leading to a multipurpose flex space and 3 bedrooms, overlooking the rest of the home. Vinyl flooring can be seen throughout the home. The face of the home takes on a more traditional style with brick and stone. Evergreen is the place to be, with great community amenities and great location in the growing city of Rosenberg! *Images and 3D tour are for illustration only and options may vary from home as built.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.

Housing Distribution

Housing Statistics

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