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 6226 Mason Way, Rosenberg, TX, 77471 priced at $340,000 converts $2,750/mo rent into $276/mo cash flow after a $1,664/mo obligation. Total monthly income equals $2,750/mo, and annual cash flow totals $3,308/yr on $112,710 invested. Return on cash invested prints 22.84% in year one, and rental yield reads 9.71% against a $340,000 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation compiles into $93,936 by year five. Five-year ROI reaches 120.02% and total cumulative return in cash sums $135,270. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,750/mo property income covering a $1,664/mo payment, not borrower’s personal income.
Single Family
Built in 2019
7,209 sqft lot
$N/A/sqft
$680 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 |
|---|---|---|
| 2025-06-11 | Price change | $340,000 |
| 2025-05-13 | Price change | $346,000 |
| 2025-04-21 | Listed for sale | $349,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-12 | $3515.80 | 12.15% | $314,092 | 10.00% |
| 2023-06-12 | $3134.78 | -14.45% | $285,538 | 10.00% |
| 2022-06-12 | $3664.16 | 5.44% | $259,580 | 10.00% |
What's Special
Radiant Attic Barrier
Listed by: Maria McDaniel • Red Door Realty & Associates
Mls Name: HAR
Mls Provider:
Mls ID: #23980306
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.
