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 611 Orchard Vale Rd, Rosharon, TX, 77583 priced at $296,990 converts $2,640/mo rent into $477/mo cash flow after a $1,454/mo obligation. Total monthly income equals $2,640/mo, and annual cash flow totals $5,728/yr on $98,452 invested. Return on cash invested prints 25.73% in year one, and rental yield reads 10.67% against a $296,990 entry. Equity gained on principal adds $1,916/yr, while 5% annual appreciation compiles into $82,053 by year five. Five-year ROI reaches 135.49% and total cumulative return in cash sums $133,395. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,640/mo property income covering a $1,454/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$604 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 |
|---|---|---|
| 2025-02-08 | Price change | $296,990 |
| 2025-01-11 | Price change | $294,990 |
| 2024-10-07 | Price change | $348,835 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Nicole Freer • Long Lake Houston
Mls Name: HAR
Mls Provider:
Mls ID: #35743437
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.
