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 8206 Precious Passing Way, Rosharon, TX, 77583 listed at $290,000 pairs $2,767/mo rent with a $1,419/mo payment to leave $634/mo cash flow. Total monthly income runs $2,767/mo, and annual cash flow reaches $7,612/yr on $96,135 cash to close. Return on cash invested measures 27.83% in year one, and rental yield registers 11.45% at a $290,000 basis. Equity gained on principal adds $1,871/yr, and annual property appreciation at 5% supports $80,122 by year five. Five-year ROI tracks 146.86% and total cumulative return in cash totals $141,184. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,767/mo property income relative to a $1,419/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
6,373 sqft lot
$N/A/sqft
$850 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 |
|---|---|---|
| 2025-02-10 | Listed for sale | $290,000 |
| 2025-01-08 | Pending sale | $290,000 |
| 2024-12-19 | Price change | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | N/A | N/A | $302,059 | -3.31% |
| 2023-02-14 | $3510.32 | -6.10% | $312,397 | 18.90% |
| 2022-02-14 | $3738.17 | 128.60% | $262,730 | 183.24% |
Listed by: Marylyn Van • Home Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #56138761
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.
