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 Rosenberg at 8114 Summer Lake Pass Ln, Rosenberg, TX, 77469 offers a 10.55% rental yield on a $287,100 purchase with $2,524/mo rent. Total monthly income registers $2,524/mo, and a $1,405/mo payment leaves $425/mo available for distribution. Annual cash flow reaches $5,096/yr on $95,174 to close, and return on cash invested stands at 25.26% in year one. Equity gained on principal adds $1,853/yr while 5% annual appreciation supports $79,320 over five years. Portfolio math shows five-year ROI at 133.03% and total cumulative return in cash at $126,606. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,524/mo property income against a $1,405/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2014
6,486 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2025-09-16 | Listing removed | $2,100 |
| 2025-08-22 | Price change | $2,100 |
| 2025-08-19 | Price change | $2,175 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | $5460.03 | 5.51% | $289,058 | 7.83% |
| 2023-10-22 | $5174.74 | 2.52% | $268,057 | 8.78% |
| 2022-10-22 | $5047.38 | 17.22% | $246,430 | 18.74% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
