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 8403 Satinwood Way, Rosharon, TX, 77583 offers $2,736/mo rent that, after a $1,402/mo payment, leaves $657/mo cash flow. Total monthly income is $2,736/mo, and annual cash flow is $7,887/yr on $94,975 cash. Return on cash invested measures 28.21% in year one, and rental yield stands at 11.46% at a $286,500 entry. Equity gained on principal adds $1,849/yr while 5% annual appreciation compounds into $79,155 by year five. Five-year ROI records 148.81% and total cumulative return in cash reaches $141,333. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,736/mo property income versus a $1,402/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2011
7,858 sqft lot
$N/A/sqft
$500 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 |
|---|---|---|
| 2025-01-08 | Listed for sale | $286,500 |
| 2025-01-08 | Listing removed | $286,500 |
| 2024-12-24 | Listed for sale | $286,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | N/A | N/A | $244,118 | 10.00% |
| 2023-02-14 | $2207.23 | -20.18% | $221,925 | 10.00% |
| 2022-02-14 | $2765.21 | 0.02% | $201,750 | 10.00% |
Listed by: Demetri Moore • Demi Moore Properties
Mls Name: HAR
Mls Provider:
Mls ID: #44619058
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.
