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 Rosenberg at 8020 Vincik Ehlert Rd, Rosenberg, TX, 77471 priced at $371,000 pairs $2,842/mo rent with $204/mo cash flow after a $1,816/mo payment. Total monthly income equals $2,842/mo, and annual cash flow comes to $2,443/yr on $122,987 invested. Return on cash invested is 21.9% in year one, and rental yield stands at 9.19% on a $371,000 basis. Equity gained on principal adds $2,394/yr, and 5% annual appreciation accumulates to $102,500 by year five. Five-year ROI measures 114.7% and total cumulative return in cash reaches $141,067. For financing, Ziffy Mortgage’s DSCR program evaluates $2,842/mo property income against a $1,816/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2016
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,066 (100%) |
| Owner Occupied HU | 10,494 (61.5%) |
| Renter Occupied HU | 5,617 (32.9%) |
| Vacant Housing Units | 955 ( 5.6%) |
| Median Home Value | $262,967 |
| Average Home Value | $283,893 |
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Date | Event | Price |
|---|---|---|
| 2025-07-07 | Pending sale | $400,000 |
| 2025-07-01 | Price change | $400,000 |
| 2025-05-04 | Listed for sale | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-13 | $766.50 | 10.10% | $200,255 | 10.00% |
| 2023-10-13 | $696.20 | 347.72% | $182,050 | 10.00% |
| 2022-10-13 | $155.50 | -93.10% | $165,500 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
