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 5012 Twin Summit Dr, Rosenberg, TX, 77471 priced at $369,000 converts $3,046/mo rent into $368/mo cash flow after a $1,806/mo obligation. Total monthly income equals $3,046/mo, and annual cash flow totals $4,415/yr on $122,324 invested. Return on cash invested prints 23.52% in year one, and rental yield reads 9.91% against a $369,000 entry. Equity gained on principal adds $2,381/yr, while 5% annual appreciation compiles into $101,948 by year five. Five-year ROI reaches 123.59% and total cumulative return in cash sums $151,179. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,046/mo property income covering a $1,806/mo payment, not borrower’s personal income.
Single Family
Built in 2024
7,618 sqft lot
$N/A/sqft
$650 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 |
|---|---|---|
| 2024-12-09 | Price change | $369,000 |
| 2024-11-12 | Listed for sale | $376,000 |
| 2024-02-29 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $131,911 | 528.15% |
| 2023-12-27 | $405.40 | -5.75% | $21,000 | N/A |
| 2022-12-27 | $430.12 | N/A | $21,000 | -50.00% |
Listed by: Noah Stone • Zarco Properties, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #68007617
Disclaimer: Copyright 2024, 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.
