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 5204 Rushing Brook Ln, Rosenberg, TX, 77469 uses $114,036 cash to close to unlock $3,312/yr annual cash flow and $276/mo monthly cash flow. Total monthly income runs $2,785/mo, and a $1,684/mo payment keeps the spread at $276/mo. Purchase price stands at $344,000, and rental yield measures 9.72% with $2,785/mo rent. Return on cash invested shows 22.81% in year one, and 5% annual appreciation builds toward $95,041 over five years. Five-year ROI reaches 119.85% and total cumulative return in cash records $136,670. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,785/mo property income covering a $1,684/mo payment rather than investor’s personal income.
Single Family
Built in 2022
0.36 Acres lot
$N/A/sqft
$750 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 |
|---|---|---|
| 2025-08-21 | Price change | $344,000 |
| 2025-08-07 | Price change | $349,000 |
| 2025-07-18 | Price change | $354,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-06 | $5064.60 | -31.78% | $356,880 | -7.20% |
| 2023-09-06 | $7423.76 | 1625.97% | $384,558 | 815.61% |
| 2022-09-06 | $430.12 | N/A | $42,000 | N/A |
Listed by: Gretchen Barrilleaux • Coldwell Banker Realty - Katy
Mls Name: HAR
Mls Provider:
Mls ID: #27781195
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.
