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 Rosharon at 711 Boer Plains Dr, Rosharon, TX, 77583 offers a 12.27% rental yield on a $246,200 purchase with $2,518/mo rent. Total monthly income registers $2,518/mo, and a $1,205/mo payment leaves $767/mo available for distribution. Annual cash flow reaches $9,207/yr on $81,615 to close, and return on cash invested stands at 31.19% in year one. Equity gained on principal adds $1,589/yr while 5% annual appreciation supports $68,021 over five years. Portfolio math shows five-year ROI at 164.58% and total cumulative return in cash at $134,321. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,518/mo property income against a $1,205/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-08-28 | Listing removed | $2,050 |
| 2025-08-15 | Listed for rent | $2,050 |
| 2025-07-14 | Pending sale | $254,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-16 | $2450.41 | -17.43% | $241,300 | 24.25% |
| 2023-10-16 | $2967.75 | N/A | $194,212 | N/A |
| 2022-10-16 | N/A | N/A | N/A | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
