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 7303 Dry Stone Ln, Rosenberg, TX, 77469 listed at $599,000 pairs $4,526/mo rent with a $2,932/mo payment to leave $212/mo cash flow. Total monthly income runs $4,526/mo, and annual cash flow reaches $2,544/yr on $197,071 cash to close. Return on cash invested measures 21.35% in year one, and rental yield registers 9.07% at a $599,000 basis. Equity gained on principal adds $3,865/yr, and annual property appreciation at 5% supports $165,493 by year five. Five-year ROI tracks 111.9% and total cumulative return in cash totals $220,522. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,526/mo property income relative to a $2,932/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
8,359 sqft lot
$N/A/sqft
$650 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 |
|---|---|---|
| 2025-06-24 | Listed for sale | $599,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-24 | $6324.59 | -27.66% | $503,300 | -8.58% |
| 2023-06-24 | $8742.71 | 7.27% | $550,514 | 14.37% |
| 2022-06-24 | $8150.39 | 27.18% | $481,360 | 27.30% |
Listed by: Shane Light • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #60131649
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.
