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 Rosenberg at 6010 Wayne Way, Rosenberg, TX, 77471 at $459,000 posts ROI 21.27% with $173/mo cash flow from $3,493/mo rent. Total monthly income equals $3,493/mo, and annual cash flow records $2,078/yr on $152,159 to close. Return on cash invested measures 21.27% and rental yield reads 9.13% at the current $459,000. Equity gained on principal adds $2,962/yr, and 5% annual appreciation supports $126,813 by year five. Five-year ROI prints 111.55% and total cumulative return in cash totals $169,739.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,493/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2022
8,132 sqft lot
$N/A/sqft
$665 annually HOA
Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,066 (100%) |
| Owner Occupied HU | 10,494 (61.5%) |
| Renter Occupied HU | 5,617 (32.9%) |
| Vacant Housing Units | 955 ( 5.6%) |
| Median Home Value | $262,967 |
| Average Home Value | $283,893 |
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Date | Event | Price |
|---|---|---|
| 2025-05-24 | Listed for sale | $459,000 |
| 2025-05-14 | Listing removed | $468,000 |
| 2024-11-14 | Listed for sale | $468,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-24 | $4699.51 | -31.12% | $431,175 | 0.36% |
| 2023-05-24 | $6822.99 | 1216.87% | $429,633 | 1304.03% |
| 2022-05-24 | $518.12 | N/A | $30,600 | N/A |
What's Special
Radiant Attic Barrier
Listed by: Samuel Westry • C.R.Realty
Mls Name: HAR
Mls Provider:
Mls ID: #39389095
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.
