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 7522 Dry Stone Ln, Rosenberg, TX, 77469 listed at $523,000 pairs $4,010/mo rent with a $2,560/mo payment to leave $241/mo cash flow. Total monthly income runs $4,010/mo, and annual cash flow reaches $2,888/yr on $172,067 cash to close. Return on cash invested measures 21.74% in year one, and rental yield registers 9.2% at a $523,000 basis. Equity gained on principal adds $3,375/yr, and annual property appreciation at 5% supports $144,495 by year five. Five-year ROI tracks 113.97% and total cumulative return in cash totals $196,109. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,010/mo property income relative to a $2,560/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
8,851 sqft lot
$N/A/sqft
$600 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 |
|---|---|---|
| 2025-01-18 | Listed for sale | $523,000 |
| 2025-01-09 | Listing removed | $3,375 |
| 2025-01-04 | Listed for rent | $3,375 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $492,939 | -3.75% |
| 2023-02-13 | $8133.46 | 49.06% | $512,150 | 37.90% |
| 2022-02-13 | $5456.60 | 6.87% | $371,400 | 10.00% |
Listed by: David Garcia • Mainstay Brokerage, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #62413597
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.
