4519 Waving Willow Way, Rosenberg, TX, 77469 | $586/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

4519 Waving Willow Way, Rosenberg, TX, 77469 | $586/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2728 sft

6207 Lost Ridge Ln, Richmond, TX, 77469

4 Bed
3 Bath
2045 sft

6219 Arabella Prairie Dr, Richmond, TX, 77469

5 Bed
4 Bath
2573 sft

6206 Arabella Prairie Dr, Richmond, TX, 77469

4 Bed
3 Bath
2239 sft

6218 Arabella Prairie Dr, Richmond, TX, 77469

Nearby investment properties with comparable prices

3 Bed
3 Bath
2539 sft

105 Greenbriar Dr, Wharton, TX, 77488

5 Bed
3 Bath
2416 sft

514 Tejas Village Pkwy, Beasley, TX, 77417

4 Bed
3 Bath
2199 sft

6135 Jasper Hill Dr, Rosenberg, TX, 77469

4 Bed
4 Bath
2817 sft

Concho Plan, Harvest Pointe, Needville, TX, 77461

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 4519 Waving Willow Way, Rosenberg, TX, 77469 uses $118,113 cash to close to unlock $7,034/yr annual cash flow and $586/mo monthly cash flow. Total monthly income runs $3,120/mo, and a $1,744/mo payment keeps the spread at $586/mo. Purchase price stands at $356,300, and rental yield measures 10.51% with $3,120/mo rent. Return on cash invested shows 25.86% in year one, and 5% annual appreciation builds toward $98,439 over five years. Five-year ROI reaches 136.01% and total cumulative return in cash records $160,644. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,120/mo property income covering a $1,744/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

MOVE IN READY. The Fairfield plan is a spacious one-story home offering 4 bedrooms, 3 bathrooms, and a 3-car garage. Designed with an open-concept layout, the heart of the home features a gourmet kitchen with stunning granite countertops, crisp white cabinetry, stainless steel appliances, and a corner pantry-all overlooking the dining and family rooms for easy entertaining. The private primary suite includes a well-appointed bathroom with the option for a separate tub and shower, along with a generous walk-in closet. Bedroom 4 is paired with a private third bathroom, making it an ideal guest suite. A covered rear patio, located just off the family room, comes standard size-perfect for relaxing outdoors. Stylish LVP flooring is featured throughout, adding comfort and elegance to every room. *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