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 5010 Trembling Aspen Ln, Rosenberg, TX, 77471 listed at $399,999 pairs $3,322/mo rent with a $1,958/mo payment to leave $370/mo cash flow. Total monthly income runs $3,322/mo, and annual cash flow reaches $4,445/yr on $132,600 cash to close. Return on cash invested measures 23.26% in year one, and rental yield registers 9.97% at a $399,999 basis. Equity gained on principal adds $2,581/yr, and annual property appreciation at 5% supports $110,512 by year five. Five-year ROI tracks 122.39% and total cumulative return in cash totals $162,291. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,322/mo property income relative to a $1,958/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
7,588 sqft lot
$N/A/sqft
$1,283 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 |
|---|---|---|
| 2025-09-15 | Price change | $399,999 |
| 2025-05-20 | Price change | $425,000 |
| 2025-03-21 | Listed for sale | $439,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-16 | $5646.17 | -13.40% | $428,720 | 11.01% |
| 2023-09-16 | $6519.67 | 3499.84% | $386,214 | 3723.90% |
| 2022-09-16 | $181.11 | -0.09% | $10,100 | N/A |
Listed by: James Krueger • Corcoran Prestige Realty
Mls Name: HAR
Mls Provider:
Mls ID: #63579235
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.
