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 503 Summer Mist Ln, Rosenberg, TX, 77469 priced at $450,000 converts $4,246/mo rent into $1,046/mo cash flow after a $2,203/mo obligation. Total monthly income equals $4,246/mo, and annual cash flow totals $12,546/yr on $149,175 invested. Return on cash invested prints 28.32% in year one, and rental yield reads 11.32% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 149.16% and total cumulative return in cash sums $222,510. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,246/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 2007
9,796 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Rachel Rivera • HomeSmart
Mls Name: HAR
Mls ID: #16447365
