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% |
Investment property for sale in Rosharon at 8110 Carillon Way, Rosharon, TX, 77583 with 5% annual appreciation on a $254,995 basis while $2,279/mo rent supports operations. Total monthly income totals $2,279/mo and a $1,248/mo payment preserves $420/mo for cash returns. Annual cash flow comes to $5,039/yr on $84,531 deployed, and return on cash invested reaches 25.87% in year one. Equity gained on principal adds $1,645/yr, and five-year appreciation sums $70,450 alongside rental yield of 10.72%. Five-year ROI measures 136.25% and total cumulative return in cash totals $115,170.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,279/mo property income versus a $1,248/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2017
5,636 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 |
|---|---|---|
| 2024-12-01 | Price change | $254,995 |
| 2024-11-01 | Listed for sale | $259,500 |
| 2018-10-13 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $238,806 | 10.00% |
| 2023-12-27 | $2137.68 | -20.68% | $217,096 | 10.00% |
| 2022-12-27 | $2695.16 | -0.10% | $197,360 | 10.00% |
Listed by: Sandy Brooks • SanDoray Real Estate, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #65989821
Disclaimer: Copyright 2024, 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.
