9427 Harmony Lake Ln, Rosenberg, TX, 77469 | $173/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

9427 Harmony Lake Ln, Rosenberg, TX, 77469 | $173/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1924 sft

13302 Kettler Rd, Needville, TX, 77461

3 Bed
2 Bath
1858 sft

Trillium IV V Plan, Emberly 55, Beasley, TX, 77417

Independence Plan, Arabella on the Prairie

3 Bed
2 Bath
1498 sft

Independence Plan, Arabella on the Prairie, Richmond, TX, 77469

3 Bed
2 Bath
2384 sft

6710 Boothline Rd, Richmond, TX, 77469

Nearby investment properties with comparable prices

3 Bed
3 Bath
2386 sft

731 Blue Stone Dr, Beasley, TX, 77417

4 Bed
2 Bath
1662 sft

5106 Juniper Lagoon Ln, Richmond, TX, 77469

Joplin Plan, Still Creek Ranch : Classic Collection

3 Bed
2 Bath
1970 sft

Joplin Plan, Still Creek Ranch : Classic Collection, Richmond, TX, 77469

5 Bed
3 Bath
2200 sft

The Brazos E Plan, Emberly, Beasley, TX, 77417

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Rosenberg at 9427 Harmony Lake Ln, Rosenberg, TX, 77469 uses $112,014 cash to close to unlock $2,077/yr annual cash flow and $173/mo monthly cash flow. Total monthly income runs $2,591/mo, and a $1,654/mo payment keeps the spread at $173/mo. Purchase price stands at $337,900, and rental yield measures 9.2% with $2,591/mo rent. Return on cash invested shows 21.76% in year one, and 5% annual appreciation builds toward $93,356 over five years. Five-year ROI reaches 114.1% and total cumulative return in cash records $127,807. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,591/mo property income covering a $1,654/mo payment rather than investor’s personal income.

Single Family

Built in 2015

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to this cozy 3-bedroom, 2-bathroom home in a quiet, friendly neighborhood! Inside, you'll find a bright and spacious living area, perfect for relaxing or entertaining. The kitchen offers plenty of counter space and storage, ideal for everyday meals or special gatherings. The master suite features an en-suite bath and ample closet space, providing a peaceful retreat. Two additional bedrooms offer flexibility for family, guests, or a home office. Step outside to a private backyard, perfect for outdoor activities or simply enjoying the fresh air. With easy access to local parks, schools, and shops, this home offers both comfort and convenience. Whether you're a first-time buyer or looking for your next home, this one is move-in ready and waiting for you to make it your own! This home has had extensive updates: new floors, fresh paint on cabinets and walls, new disposal, new kitchen sink, brand new appliances, smart locks and cameras throughout, french drains and so much more!

Neighborhood Data

Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.

Housing Distribution

Housing Statistics

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