6003 Brookhaven St, Rosenberg, TX, 77469 | $354/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

6003 Brookhaven St, Rosenberg, TX, 77469 | $354/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2548 sft

6220 Orchid Crest Ln, Rosenberg, TX, 77469

4 Bed
3 Bath
2452 sft

6216 Orchid Crest Ln, Rosenberg, TX, 77469

4 Bed
3 Bath
2400 sft

5203 Santa Cruz Bay, Richmond, TX, 77469

4 Bed
2 Bath
2031 sft

6008 Hawthorne Gardens Dr, Rosenberg, TX, 77469

Nearby investment properties with comparable prices

3 Bed
2 Bath
2200 sft

722 Mockingbird Psge, Beasley, TX, 77417

4 Bed
2 Bath
2036 sft

13203 Cary Ct, Needville, TX, 77461

4 Bed
3 Bath
2555 sft

3323 Majestic Pine Ln, Rosenberg, TX, 77471

4 Bed
3 Bath
3102 sft

2802 Intrepid Trl, Rosenberg, TX, 77471

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Rosenberg at 6003 Brookhaven St, Rosenberg, TX, 77469 listed at $388,990 pairs $3,120/mo rent with a $1,904/mo payment to leave $354/mo cash flow. Total monthly income runs $3,120/mo, and annual cash flow reaches $4,245/yr on $128,950 cash to close. Return on cash invested measures 23.2% in year one, and rental yield registers 9.62% at a $388,990 basis. Equity gained on principal adds $2,510/yr, and annual property appreciation at 5% supports $107,471 by year five. Five-year ROI tracks 121.7% and total cumulative return in cash totals $156,927. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,120/mo property income relative to a $1,904/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to the Knox located on a corner lot. A beautifully designed two-story home offering 2,548 sqft. of modern living space. This floorplan features 4 bedrooms, 3 full bathrooms, and an inviting game room. Step through the foyer into a stunning open-concept layout. The kitchen boasts elegant countertops, stainless steel appliances, and a large island that seamlessly connects to the dining area and family room. A secondary bedroom and full bathroom are conveniently located on the first floor. The primary suite, situated off the family room, offers a spacious walk-in closet, dual vanity and standing shower. Upstairs, youll find 2 additional bedrooms, a full bathroom, and a game room. A covered patio extends your living space outdoors, creating the perfect spot for relaxing or hosting gatherings. Enjoy Evergreens amenity center with pool, playground, lakes, walking trails & pickleball courts. Close to shopping and dining at Brazos Town Center. Zoned to top-rated LCISD schools.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.

Housing Distribution

Housing Statistics

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