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 Rosenberg at 9011 Downing St, Rosenberg, TX, 77469 generates $3,166/mo in rent, after a $2,227/mo payment. Total monthly income is $3,166/mo. Return on cash invested sits at 18.84% in year one, and rental yield is 8.35% on a $455,000 entry. Equity gained on principal adds $2,936/yr, while 5% annual appreciation builds toward $125,708 over five years. Five-year ROI reaches 98.54% and total cumulative return in cash sums $148,636. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,166/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
8,324 sqft lot
$N/A/sqft
$770 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 |
|---|---|---|
| 2025-02-06 | Listed for sale | $455,000 |
| 2025-02-05 | Price change | $2,900 |
| 2024-11-25 | Price change | $3,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $367,960 | 6.27% |
| 2023-02-13 | $7127.22 | 57.03% | $346,247 | 10.00% |
| 2022-02-13 | $4538.83 | 28.93% | $314,770 | 20.47% |
Listed by: Nina Fraga • Realty International Worldwide
Mls Name: HAR
Mls Provider:
Mls ID: #67332918
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.
