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 711 Shenandoah Falls Ln, Rosenberg, TX, 77469 generates $2,566/mo in rent and, after a $1,664/mo payment, leaves $24/mo in cash flow. Total monthly income is $2,566/mo, and annual cash flow is $293/yr on $112,710 invested. Return on cash invested sits at 20.17% in year one, and rental yield is 9.06% on a $340,000 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation builds toward $93,936 over five years. Five-year ROI reaches 105.95% and total cumulative return in cash sums $119,418. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,566/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
6,224 sqft lot
$N/A/sqft
$770 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 |
|---|---|---|
| 2025-06-04 | Listed for sale | $340,000 |
| 2013-05-24 | Listing removed | $155,000 |
| 2013-04-28 | Listed for sale | $155,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-04 | $6362.06 | 4.48% | $318,920 | 5.31% |
| 2023-06-04 | $6089.41 | -7.16% | $302,830 | 10.00% |
| 2022-06-04 | $6559.03 | 5.67% | $275,300 | 10.00% |
Listed by: Diana Power • Texas Power Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #36644297
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.
