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 Rosharon at 5510 James Michael Dr, Rosharon, TX, 77583 generates $2,899/mo in rent and, after a $1,463/mo payment, leaves $736/mo in cash flow. Total monthly income is $2,899/mo, and annual cash flow is $8,829/yr on $99,119 invested. Return on cash invested sits at 28.82% in year one, and rental yield is 11.63% on a $299,000 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 151.97% and total cumulative return in cash sums $150,634. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,899/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
5,623 sqft lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2025-02-04 | Price change | $299,000 |
| 2025-01-23 | Listed for sale | $302,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | N/A | N/A | $304,974 | 2.70% |
| 2023-02-14 | $3287.79 | 387.57% | $296,947 | 642.37% |
| 2022-02-14 | $674.32 | N/A | $40,000 | N/A |
Listed by: Jamila Jones • ERA Legacy Living
Mls Name: HAR
Mls Provider:
Mls ID: #46486774
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.
