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 5102 Breezy Parke Ln, Rosenberg, TX, 77469 priced at $279,900 converts $1,880/mo rent into after a $1,370/mo obligation. Total monthly income equals $1,880/mo. Return on cash invested prints 17.21% in year one, and rental yield reads 8.06% against a $279,900 entry. Equity gained on principal adds $1,806/yr, while 5% annual appreciation compiles into $77,331 by year five. Five-year ROI reaches 90.07% and total cumulative return in cash sums $83,569. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,880/mo property income covering a $1,370/mo payment, not borrower’s personal income.
Single Family
Built in 2016
7,627 sqft lot
$N/A/sqft
$345 annually 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 |
|---|---|---|
| 2025-07-18 | Price change | $279,900 |
| 2024-12-13 | Listed for sale | $295,000 |
| 2024-10-17 | Listing removed | $295,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-18 | $5480.07 | -3.38% | $290,120 | -1.25% |
| 2023-07-18 | $5671.72 | 6.41% | $293,801 | 4.49% |
| 2022-07-18 | $5330.23 | 190.87% | $281,180 | 36.31% |
Listed by: ZHIYUAN Dai • KingFay Inc
Mls Name: HAR
Mls Provider:
Mls ID: #24085764
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.
