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 5227 Winding Stream Dr, Rosenberg, TX, 77469 priced at $379,900 pairs $3,152/mo rent with $397/mo cash flow after a $1,859/mo payment. Total monthly income equals $3,152/mo, and annual cash flow comes to $4,761/yr on $125,937 invested. Return on cash invested is 23.69% in year one, and rental yield stands at 9.96% on a $379,900 basis. Equity gained on principal adds $2,451/yr, and 5% annual appreciation accumulates to $104,959 by year five. Five-year ROI measures 124.51% and total cumulative return in cash reaches $156,809. For financing, Ziffy Mortgage’s DSCR program evaluates $3,152/mo property income against a $1,859/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
8,398 sqft lot
$N/A/sqft
$650 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 |
|---|---|---|
| 2025-03-17 | Listed for sale | $379,900 |
| 2022-03-11 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-18 | $4188.73 | -12.07% | $306,558 | -8.02% |
| 2023-03-18 | $4763.85 | 3138.29% | $333,278 | 1487.04% |
| 2022-03-18 | $147.11 | N/A | $21,000 | -50.00% |
Listed by: Mark Fuller • SWRE
Mls Name: HAR
Mls Provider:
Mls ID: #42012597
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.
