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 5514 James Michael Dr, Rosharon, TX, 77583 generates $2,971/mo in rent and, after a $1,649/mo payment, leaves $575/mo in cash flow. Total monthly income is $2,971/mo, and annual cash flow is $6,904/yr on $111,664 invested. Return on cash invested sits at 26.09% in year one, and rental yield is 10.58% on a $336,846 entry. Equity gained on principal adds $2,174/yr, while 5% annual appreciation builds toward $93,064 over five years. Five-year ROI reaches 137.23% and total cumulative return in cash sums $153,240. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,971/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
5,624 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-10-10 | Listing removed | N/A |
| 2025-07-12 | Listed for sale | $345,000 |
| 2022-07-14 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-16 | $3811.48 | -23.90% | $336,846 | 2.77% |
| 2023-10-16 | $5008.48 | 642.75% | $327,759 | 719.40% |
| 2022-10-16 | $674.32 | N/A | $40,000 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
