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 8106 Gambrel Way, Rosharon, TX, 77583 generates $2,498/mo in rent and, after a $1,297/mo payment, leaves $568/mo in cash flow. Total monthly income is $2,498/mo, and annual cash flow is $6,813/yr on $87,848 invested. Return on cash invested sits at 27.66% in year one, and rental yield is 11.31% on a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 145.88% and total cumulative return in cash sums $128,151. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,498/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
5,005 sqft lot
$N/A/sqft
$550 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 |
|---|---|---|
| 2025-02-06 | Listed for sale | $265,000 |
| 2019-11-17 | Listing removed | $209,900 |
| 2019-10-24 | Price change | $209,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | N/A | N/A | $271,120 | 8.79% |
| 2023-02-14 | $2600.16 | -17.74% | $249,205 | 10.00% |
| 2022-02-14 | $3160.90 | 0.61% | $226,550 | 10.00% |
Listed by: Errol Nolan • Olympic Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #78236289
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.
