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 503 Willow St, Rosenberg, TX, 77471 uses $62,985 cash to close to unlock $5,386/yr annual cash flow and $449/mo monthly cash flow. Total monthly income runs $1,800/mo, and a $930/mo payment keeps the spread at $449/mo. Purchase price stands at $189,999, and rental yield measures 11.37% with $1,800/mo rent. Return on cash invested shows 28.46% in year one, and 5% annual appreciation builds toward $52,493 over five years. Five-year ROI reaches 149.92% and total cumulative return in cash records $94,428. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,800/mo property income covering a $930/mo payment rather than investor’s personal income.
Single Family
Built in 1965
5,998 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2015-06-11 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-13 | $2644.68 | -0.98% | $140,011 | 1.20% |
| 2023-06-13 | $2670.92 | 12.31% | $138,356 | 19.16% |
| 2022-06-13 | $2378.17 | 48.86% | $116,110 | 50.79% |
Listed by: Chet Polniazek • 1st Texas Realty Services
Mls Name: HAR
Mls Provider:
Mls ID: #87639791
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.
