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 4706 Breezewood Dr, Rosenberg, TX, 77471 priced at $519,990 pairs $4,800/mo rent with $996/mo cash flow after a $2,545/mo payment. Total monthly income equals $4,800/mo, and annual cash flow comes to $11,947/yr on $171,077 invested. Return on cash invested is 27.04% in year one, and rental yield stands at 11.08% on a $519,990 basis. Equity gained on principal adds $3,355/yr, and 5% annual appreciation accumulates to $143,664 by year five. Five-year ROI measures 142.57% and total cumulative return in cash reaches $243,896. For financing, Ziffy Mortgage’s DSCR program evaluates $4,800/mo property income against a $2,545/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$1,281 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 |
|---|---|---|
| 2025-02-09 | Price change | $519,990 |
| 2025-01-11 | Price change | $516,990 |
| 2025-01-06 | Price change | $531,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $25,410 | N/A |
| 2023-02-13 | N/A | N/A | N/A | N/A |
Listed by: Nicole Freer • Long Lake Houston
Mls Name: HAR
Mls Provider:
Mls ID: #58850797
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.
