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 5307 Belvedere Dr, Rosenberg, TX, 77471 offers $3,053/mo rent that, after a $1,835/mo payment, leaves $337/mo cash flow. Total monthly income is $3,053/mo, and annual cash flow is $4,041/yr on $124,313 cash. Return on cash invested measures 23.16% in year one, and rental yield stands at 9.77% at a $375,000 entry. Equity gained on principal adds $2,420/yr while 5% annual appreciation compounds into $103,606 by year five. Five-year ROI records 121.65% and total cumulative return in cash reaches $151,227. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,053/mo property income versus a $1,835/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2008
7,178 sqft lot
$N/A/sqft
$600 annually 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 |
|---|---|---|
| 2024-12-06 | Listed for sale | $375,000 |
| 2024-11-12 | Listing removed | $390,000 |
| 2024-10-20 | Listed for sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $337,844 | 10.00% |
| 2023-02-13 | $4299.96 | -9.89% | $307,131 | 10.00% |
| 2022-02-13 | $4771.78 | -9.39% | $279,210 | 10.00% |
Listed by: Richard Ortiz • Rivich Realty
Mls Name: HAR
Mls Provider:
Mls ID: #49077882
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.
