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 Rosharon at 5211 James Michael Dr, Rosharon, TX, 77583 at $317,600 posts ROI 27.21% with $641/mo cash flow from $2,899/mo rent. Total monthly income equals $2,899/mo, and annual cash flow records $7,692/yr on $105,284 to close. Return on cash invested measures 27.21% and rental yield reads 10.95% at the current $317,600. Equity gained on principal adds $2,049/yr, and 5% annual appreciation supports $87,747 by year five. Five-year ROI prints 143.21% and total cumulative return in cash totals $150,774.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,899/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,326 (100%) |
| Owner Occupied HU | 17,291 (81.1%) |
| Renter Occupied HU | 1,560 ( 7.3%) |
| Vacant Housing Units | 2,475 (11.6%) |
| Median Home Value | $360,995 |
| Average Home Value | $403,554 |
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Date | Event | Price |
|---|---|---|
| 2025-07-09 | Pending sale | $319,990 |
| 2025-06-28 | Price change | $319,990 |
| 2025-06-04 | Price change | $330,689 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: Legend Homes Texas
Mls Provider:
Mls ID: #N/A
