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 Rosenberg at 6111 Whitewing Rd, Rosenberg, TX, 77469 generates $2,723/mo in rent and, after a $1,689/mo payment, leaves $150/mo in cash flow. Total monthly income is $2,723/mo, and annual cash flow is $1,794/yr on $114,368 invested. Return on cash invested sits at 21.48% in year one, and rental yield is 9.47% on a $345,000 entry. Equity gained on principal adds $2,226/yr, while 5% annual appreciation builds toward $95,317 over five years. Five-year ROI reaches 112.93% and total cumulative return in cash sums $129,160. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,723/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
7,318 sqft lot
$N/A/sqft
$650 annually HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| 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 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2025-06-25 | Listed for sale | $345,000 |
| 2022-02-22 | Listing removed | N/A |
| 2021-10-18 | Pending sale | $344,995 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $6514.74 | 2.47% | $344,896 | 4.73% |
| 2023-06-25 | $6357.63 | 63.40% | $329,332 | 73.37% |
| 2022-06-25 | $3890.75 | N/A | $189,960 | 393.40% |
Listed by: Wenjie Wang • Sunet Group
Mls Name: HAR
Mls Provider:
Mls ID: #93780981
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.
