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 8218 Summer Lake Pass Ln, Rosenberg, TX, 77469 earns $86/mo cash flow from $2,474/mo rent with a $1,552/mo payment. Total monthly income totals $2,474/mo, and annual cash flow totals $1,028/yr on $105,086 capital. ROI tracks 20.89% on current figures, and rental yield reads 9.37% at a $317,000 purchase. Equity gained on principal adds $2,046/yr, and 5% annual appreciation supports $87,581 over five years. Five-year ROI reaches 109.86% and total cumulative return in cash sums $115,449. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,474/mo property income instead of your personal income.
Single Family
Built in 2015
6,542 sqft lot
$N/A/sqft
$700 annually 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 |
|---|---|---|
| 2025-03-26 | Listed for sale | $317,000 |
| 2023-09-14 | Listing removed | N/A |
| 2023-09-08 | Listed for rent | $2,200 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | $6165.89 | 1.36% | $326,428 | 3.59% |
| 2023-03-26 | $6083.42 | 5.61% | $315,127 | 12.05% |
| 2022-03-26 | $5760.16 | 19.84% | $281,230 | 21.40% |
Listed by: Valerie Diaz • Keller Williams Realty Southwest
Mls Name: HAR
Mls Provider:
Mls ID: #89736452
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.
