9026 Rose Water TrlIowa ColonyTX77583
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Iowa Colony at 9026 Rose Water Trl, Iowa Colony, TX, 77583 listed at $343,990 pairs $2,640/mo rent with a $1,684/mo payment to leave $193/mo cash flow. Total monthly income runs $2,640/mo, and annual cash flow reaches $2,322/yr on $114,033 cash to close. Return on cash invested measures 21.95% in year one, and rental yield registers 9.21% at a $343,990 basis. Equity gained on principal adds $2,220/yr, and annual property appreciation at 5% supports $95,038 by year five. Five-year ROI tracks 114.98% and total cumulative return in cash totals $131,111. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,640/mo property income relative to a $1,684/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
7,723 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jared Turner • D.R. Horton
Mls Name: HAR
Mls ID: #93021406