5011 Cedar Sage Dr, Rosenberg, TX, 77471 | $502/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5011 Cedar Sage Dr, Rosenberg, TX, 77471 | $502/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1785 sft

1785W Plan, Brookewater 40', Rosenberg, TX, 77471

4 Bed
3 Bath
1878 sft

1878W Plan, Brookewater 40', Rosenberg, TX, 77471

4 Bed
3 Bath
1878 sft

1878W Plan, Brookewater 40', Rosenberg, TX, 77471

4 Bed
4 Bath
2594 sft

2594W Plan, Brookewater 40', Rosenberg, TX, 77471

Nearby investment properties with comparable prices

3 Bed
2 Bath
1915 sft

418 Hazy Meadows Dr, Beasley, TX, 77417

3 Bed
2 Bath
1915 sft

430 Hazy Meadows Dr, Beasley, TX, 77417

4 Bed
4 Bath
2392 sft

5047 Cedar Sage Dr, Rosenberg, TX, 77471

3 Bed
3 Bath
2672 sft

306 Stream Bend Way, Rosenberg, TX, 77471

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Rosenberg at 5011 Cedar Sage Dr, Rosenberg, TX, 77471 listed at $435,650 pairs $3,600/mo rent with a $2,132/mo payment to leave $502/mo cash flow. Total monthly income runs $3,600/mo, and annual cash flow reaches $6,028/yr on $144,418 cash to close. Return on cash invested measures 24.08% in year one, and rental yield registers 9.92% at a $435,650 basis. Equity gained on principal adds $2,811/yr, and annual property appreciation at 5% supports $120,362 by year five. Five-year ROI tracks 126.44% and total cumulative return in cash totals $182,604. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,600/mo property income relative to a $2,132/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2026

6,303 sqft lot

$N/A/sqft

No HOA

More details about the property

Built by Highland Homes - This stunning Everleigh is the same floor plan as our model home. This home features an 8' solid wood front door and covered front porch. Upon entering you immediately notice the soaring 20 ft ceilings and the abundance of natural light. The kitchen is a chef's delight. This dream kitchen includes stainless steel appliances, a gas cooktop, single bowl stainless sink, oversized island, generous counter space and an abundance of cabinets to the ceiling. A cozy addition to the kitchen is a window seat, perfect for added seating for entertaining family and friends. The primary suite offers a bay window for extra seating and a spa-like bath with separate glass shower and freestanding tub. Secondary bedroom located downstairs with en-suite bath plus a powder bath. On the second floor is a spacious game room along with two ample sized bedrooms. Energy efficient Smart Home!

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