802 Pismo Ln, Rosharon, TX, 77583 | $461/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

802 Pismo Ln, Rosharon, TX, 77583 | $461/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1901 sft

9430 Spring Rain Dr, Missouri City, TX, 77459

3 Bed
2 Bath
1714 sft

1338 Shaded Rock Dr, Missouri City, TX, 77459

3 Bed
3 Bath
2140 sft

10927 Crescent Springs Dr, Missouri City, TX, 77459

3 Bed
3 Bath
1878 sft

9415 Garden Gate Dr, Missouri City, TX, 77459

Nearby investment properties with comparable prices

4 Bed
3 Bath
2516 sft

210 Dusty Bridle Ln, Rosharon, TX, 77583

4 Bed
3 Bath
1746 sft

3210 Emeral Hills Dr, Angleton, TX, 77515

3 Bed
2 Bath
1589 sft

Cassia Plan, Austin Point, Richmond, TX, 77469

3 Bed
3 Bath
1908 sft

Summerhouse - Villas Plan, Sienna, Sienna, TX, 11923

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Rosharon at 802 Pismo Ln, Rosharon, TX, 77583 at $339,900 posts ROI 24.81% with $461/mo cash flow from $2,878/mo rent. Total monthly income equals $2,878/mo, and annual cash flow records $5,527/yr on $112,677 to close. Return on cash invested measures 24.81% and rental yield reads 10.16% at the current $339,900. Equity gained on principal adds $2,193/yr, and 5% annual appreciation supports $93,908 by year five. Five-year ROI prints 130.38% and total cumulative return in cash totals $146,903.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,878/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2019

7,113 sqft lot

$N/A/sqft

No HOA

More details about the property

Over $25,000 in Designer Upgradeschic, stylish, and move-in ready, this STUNNING home exudes Hotel ZaZa vibes, offering a boutique-hotel experience with moody ambiance, textured wallpaper, custom wall trims, & DESIGNER selected FINISHES that sets it apart from bland new construction. Featuring 4 spacious bedrooms, 3.5 baths, study, loft & NO BACK NEIGHBORS, this home blends style, function, and comfort seamlessly. Upgrades include luxury vinyl floors in the study, primary suite, and loft, built-in closet system, crystal chandeliers, light fixtures, accent walls, interior paint, a water softener, an extended patio & more! Open concept floor plan keeps family and friends connected. Enjoy peace and privacy w/ no back neighbors and a backdrop of mature trees. Residents of Glendale Lakes can enjoy an onsite pool, elementary school, scenic lake, & park, all with easy access to Hwy 6 and 288. Schedule your private showing today & experience the feeling of living in a luxury hotel every day.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.

Housing Distribution

Housing Statistics

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