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 5503 Onyx Falls Dr, Rosenberg, TX, 77469 priced at $520,000 converts $3,159/mo rent into after a $2,545/mo obligation. Total monthly income equals $3,159/mo. Return on cash invested prints 15.84% in year one, and rental yield reads 7.29% against a $520,000 entry. Equity gained on principal adds $3,355/yr, while 5% annual appreciation compiles into $143,666 by year five. Five-year ROI reaches 82.38% and total cumulative return in cash sums $140,939. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,159/mo property income covering a $2,545/mo payment, not borrower’s personal income.
Single Family
Built in 2023
10,123 sqft 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 |
|---|---|---|
| 2025-04-03 | Listed for sale | $520,000 |
| 2025-01-19 | Listed for rent | $3,150 |
| 2025-01-12 | Listing removed | $3,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-04 | $6242.80 | 632.43% | $497,791 | 827.50% |
| 2023-04-04 | $852.34 | N/A | $53,670 | N/A |
Listed by: Jamie Kastens • Keller Williams Realty Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #6140170
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.
