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 4623 Ehrlich Ct, Rosenberg, TX, 77471 generates $3,413/mo in rent and, after a $2,007/mo payment, leaves $453/mo in cash flow. Total monthly income is $3,413/mo, and annual cash flow is $5,433/yr on $135,915 invested. Return on cash invested sits at 23.91% in year one, and rental yield is 9.99% on a $409,999 entry. Equity gained on principal adds $2,646/yr, while 5% annual appreciation builds toward $113,275 over five years. Five-year ROI reaches 125.62% and total cumulative return in cash sums $170,735. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,413/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
0.27 Acres lot
$N/A/sqft
$533 annually 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 |
|---|---|---|
| 2024-09-06 | Listed for sale | $409,999 |
| 2022-06-09 | Sold | N/A |
| 2022-02-10 | Listed for sale | $381,965 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $431,454 | 2.25% |
| 2023-12-27 | $5603.70 | 2994.09% | $421,972 | 4077.94% |
| 2022-12-27 | $181.11 | -0.09% | $10,100 | N/A |
Listed by: Joauna Tuck • Illustrious Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #84562735
Disclaimer: Copyright 2024, 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.
