5007 Waxwing DrRosenbergTX77471
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Rosenberg at 5007 Waxwing Dr, Rosenberg, TX, 77471 listed at $424,544 pairs $3,600/mo rent with a $2,078/mo payment to leave $481/mo cash flow. Total monthly income runs $3,600/mo, and annual cash flow reaches $5,771/yr on $140,736 cash to close. Return on cash invested measures 24.01% in year one, and rental yield registers 10.18% at a $424,544 basis. Equity gained on principal adds $2,740/yr, and annual property appreciation at 5% supports $117,294 by year five. Five-year ROI tracks 126.33% and total cumulative return in cash totals $177,798. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,600/mo property income relative to a $2,078/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
6,800 sqft lot
$N/A/sqft
$1,200 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jared Turner • Ashton Woods
Mls Name: HAR
Mls Provider:
Mls ID: #52881181
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.