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 6211 Eagle Dr, Rosenberg, TX, 77471 priced at $275,000 pairs $2,087/mo rent with $131/mo cash flow after a $1,346/mo payment. Total monthly income equals $2,087/mo, and annual cash flow comes to $1,577/yr on $91,163 invested. Return on cash invested is 21.64% in year one, and rental yield stands at 9.11% on a $275,000 basis. Equity gained on principal adds $1,775/yr, and 5% annual appreciation accumulates to $75,977 by year five. Five-year ROI measures 113.36% and total cumulative return in cash reaches $103,343. For financing, Ziffy Mortgage’s DSCR program evaluates $2,087/mo property income against a $1,346/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1999
1.07 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-01-29 | Price change | $275,000 |
| 2025-01-04 | Listed for sale | $285,000 |
| 2024-08-24 | Listing removed | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $181,911 | 10.00% |
| 2023-02-13 | $1497.32 | -27.44% | $165,374 | 10.00% |
| 2022-02-13 | $2063.43 | 5.02% | $150,340 | 12.61% |
Listed by: Jo Krejci • Champion Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #24021289
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.
