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 7215 Wilshire Ct, Rosharon, TX, 77583 earns $583/mo cash flow from $3,046/mo rent with a $1,664/mo payment. Total monthly income totals $3,046/mo, and annual cash flow totals $6,993/yr on $112,677 capital. ROI tracks 26.12% on current figures, and rental yield reads 10.75% at a $339,900 purchase. Equity gained on principal adds $2,193/yr, and 5% annual appreciation supports $93,908 over five years. Five-year ROI reaches 137.51% and total cumulative return in cash sums $154,943. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,046/mo property income instead of your personal income.
Single Family
Built in 2021
5,400 sqft lot
$N/A/sqft
$550 annually 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 |
|---|---|---|
| 2024-12-18 | Listed for sale | $339,900 |
| 2023-10-23 | Listing removed | N/A |
| 2023-10-13 | Listed for rent | $2,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | N/A | N/A | $318,609 | -3.80% |
| 2023-02-14 | $5060.73 | 1637.23% | $331,178 | 1816.54% |
| 2022-02-14 | $291.31 | N/A | $17,280 | N/A |
Listed by: Jin Jin • Daytown International LLC
Mls Name: HAR
Mls Provider:
Mls ID: #82462735
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.
