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 5011 Henry Merritt St, Rosenberg, TX, 77471 priced at $421,900 converts $3,600/mo rent into $500/mo cash flow after a $2,065/mo obligation. Total monthly income equals $3,600/mo, and annual cash flow totals $5,997/yr on $139,860 invested. Return on cash invested prints 24.2% in year one, and rental yield reads 10.24% against a $421,900 entry. Equity gained on principal adds $2,722/yr, while 5% annual appreciation compiles into $116,563 by year five. Five-year ROI reaches 127.35% and total cumulative return in cash sums $178,108. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,600/mo property income covering a $2,065/mo payment, not borrower’s personal income.
Single Family
Built in 2025
5,662 sqft lot
$N/A/sqft
$1,200 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 |
|---|---|---|
| 2024-12-31 | Price change | $421,900 |
| 2024-12-27 | Listed for sale | $418,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Radiant Attic Barrier
Listed by: Lee Jones • Perry Homes Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #40631347
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.
