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 Rosharon at 7902 Wrangler Shack Ln, Rosharon, TX, 77583 offers $2,899/mo rent that, after a $1,554/mo payment, leaves $570/mo cash flow. Total monthly income is $2,899/mo, and annual cash flow is $6,842/yr on $105,284 cash. Return on cash invested measures 26.41% in year one, and rental yield stands at 10.95% at a $317,600 entry. Equity gained on principal adds $2,049/yr while 5% annual appreciation compounds into $87,747 by year five. Five-year ROI records 139.22% and total cumulative return in cash reaches $146,574. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,899/mo property income versus a $1,554/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
6,120 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 |
|---|---|---|
| 2025-04-25 | Listed for sale | $317,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $3373.65 | 761.42% | $306,111 | 628.84% |
| 2023-04-25 | $391.64 | N/A | $42,000 | N/A |
Listed by: Errol Nolan • Olympic Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #28934671
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.
