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% |
Investment property for sale in Rosenberg at 4911 Beck Ln, Rosenberg, TX, 77469 with 5% annual appreciation on a $270,000 basis while $2,447/mo rent supports operations. Total monthly income totals $2,447/mo and a $1,322/mo payment preserves $432/mo for cash returns. Annual cash flow comes to $5,187/yr on $89,505 deployed, and return on cash invested reaches 25.7% in year one. Equity gained on principal adds $1,742/yr, and five-year appreciation sums $74,596 alongside rental yield of 10.88%. Five-year ROI measures 135.63% and total cumulative return in cash totals $121,393.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,447/mo property income versus a $1,322/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2018
5,998 sqft lot
$N/A/sqft
$345 annually HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| 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 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2025-01-22 | Listed for sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $270,895 | -0.72% |
| 2023-02-13 | $5267.21 | 5.22% | $272,847 | 11.63% |
| 2022-02-13 | $5006.01 | 32.13% | $244,410 | 33.84% |
Listed by: Ashley Warren • Orchard Brokerage
Mls Name: HAR
Mls Provider:
Mls ID: #58826079
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.
