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 5411 Autumn Leaf Ct, Rosharon, TX, 77583 with 5% annual appreciation on a $380,000 basis while $3,157/mo rent supports operations. Total monthly income totals $3,157/mo and a $1,860/mo payment preserves $399/mo for cash returns. Annual cash flow comes to $4,786/yr on $125,970 deployed, and return on cash invested reaches 23.71% in year one. Equity gained on principal adds $2,452/yr, and five-year appreciation sums $104,987 alongside rental yield of 9.97%. Five-year ROI measures 124.61% and total cumulative return in cash totals $156,973.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,157/mo property income versus a $1,860/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2008
9,561 sqft lot
$N/A/sqft
$670 annually 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 |
|---|---|---|
| 2025-04-24 | Listed for sale | $380,000 |
| 2017-03-24 | Sold | N/A |
| 2017-02-28 | Pending sale | $254,110 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $4618.46 | 11.13% | $348,895 | 10.00% |
| 2023-04-24 | $4155.75 | -16.86% | $317,177 | 10.00% |
| 2022-04-24 | $4998.40 | 1.54% | $288,343 | 10.00% |
What's Special
Radiant Attic Barrier
Listed by: Nimesh Patel • RE/MAX Fine Properties
Mls Name: HAR
Mls Provider:
Mls ID: #51704373
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.
