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 722 Silver Kettle Dr, Rosharon, TX, 77583 with 5% annual appreciation on a $299,000 basis while $2,702/mo rent supports operations. Total monthly income totals $2,702/mo and a $1,463/mo payment preserves $505/mo for cash returns. Annual cash flow comes to $6,065/yr on $99,119 deployed, and return on cash invested reaches 26.03% in year one. Equity gained on principal adds $1,929/yr, and five-year appreciation sums $82,608 alongside rental yield of 10.84%. Five-year ROI measures 137.2% and total cumulative return in cash totals $135,994.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,702/mo property income versus a $1,463/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
6,250 sqft lot
$N/A/sqft
$850 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 |
|---|---|---|
| 2025-01-27 | Price change | $299,000 |
| 2025-01-27 | Listed for rent | $2,400 |
| 2024-11-18 | Listed for sale | $305,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | N/A | N/A | $282,758 | -6.47% |
| 2023-02-14 | $4619.89 | N/A | $302,329 | N/A |
| 2022-02-14 | N/A | N/A | N/A | N/A |
Listed by: Leo Daniel • Elite Texas Properties
Mls Name: HAR
Mls Provider:
Mls ID: #63391372
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.
