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 4935 Twin Summit Dr, Rosenberg, TX, 77469 generates $2,340/mo in rent and, after a $1,321/mo payment, leaves $358/mo in cash flow. Total monthly income is $2,340/mo, and annual cash flow is $4,299/yr on $89,472 invested. Return on cash invested sits at 24.71% in year one, and rental yield is 10.4% on a $269,900 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,568 over five years. Five-year ROI reaches 130.16% and total cumulative return in cash sums $116,454. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,340/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
9,252 sqft lot
$N/A/sqft
$750 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $3495.15 | -17.74% | $266,708 | -12.34% |
| 2023-06-13 | $4249.05 | -33.76% | $304,262 | -2.84% |
| 2022-06-13 | $6414.34 | N/A | $313,170 | 645.64% |
Listed by: Michael Stavinoha • Van Slyke Real Estate, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #44911936
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.
