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 702 River Delta Ln, Rosenberg, TX, 77469 with 5% annual appreciation on a $495,000 basis while $4,219/mo rent supports operations. Total monthly income totals $4,219/mo and a $2,423/mo payment preserves $699/mo for cash returns. Annual cash flow comes to $8,385/yr on $164,093 deployed, and return on cash invested reaches 25.02% in year one. Equity gained on principal adds $3,194/yr, and five-year appreciation sums $136,759 alongside rental yield of 10.23%. Five-year ROI measures 131.45% and total cumulative return in cash totals $215,698.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,219/mo property income versus a $2,423/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2007
7,200 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Liz McNeel • Keller Williams Realty Metropolitan
Mls Name: HAR
Mls ID: #67683040
