4319 Rustling Aspen DrRosenbergTX77469
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Rosenberg at 4319 Rustling Aspen Dr, Rosenberg, TX, 77469 earns $255/mo cash flow from $3,120/mo rent with a $1,972/mo payment. Total monthly income totals $3,120/mo, and annual cash flow totals $3,059/yr on $133,561 capital. ROI tracks 22.2% on current figures, and rental yield reads 9.29% at a $402,900 purchase. Equity gained on principal adds $2,600/yr, and 5% annual appreciation supports $111,314 over five years. Five-year ROI reaches 116.32% and total cumulative return in cash sums $155,354. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,120/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
