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 804 Ward St, Rosenberg, TX, 77471 priced at $190,000 converts $1,589/mo rent into $238/mo cash flow after a $930/mo obligation. Total monthly income equals $1,589/mo, and annual cash flow totals $2,854/yr on $62,985 invested. Return on cash invested prints 24.44% in year one, and rental yield reads 10.04% against a $190,000 entry. Equity gained on principal adds $1,226/yr, while 5% annual appreciation compiles into $52,494 by year five. Five-year ROI reaches 128.35% and total cumulative return in cash sums $80,844. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,589/mo property income covering a $930/mo payment, not borrower’s personal income.
Single Family
Built in 1970
3,998 sqft 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 |
|---|---|---|
| 2025-05-21 | Listed for sale | $190,000 |
| 2025-04-29 | Listing removed | $190,000 |
| 2025-04-28 | Listed for sale | $190,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-21 | $403.94 | 4.47% | $68,050 | 10.00% |
| 2023-05-21 | $386.66 | -31.49% | $61,864 | 10.00% |
| 2022-05-21 | $564.42 | -16.37% | $56,240 | 9.99% |
Listed by: Dylan Williams • HomeSmart
Mls Name: HAR
Mls Provider:
Mls ID: #86504235
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.
