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 9822 Massanutten Ln, Rosenberg, TX, 77469 generates $3,208/mo in rent and, after a $1,958/mo payment, leaves $227/mo in cash flow. Total monthly income is $3,208/mo, and annual cash flow is $2,722/yr on $132,600 invested. Return on cash invested sits at 21.96% in year one, and rental yield is 9.62% on a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 115.5% and total cumulative return in cash sums $153,148. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,208/mo property income rather than buyer’s personal income.
Single Family
Built in 2015
6,873 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 |
|---|---|---|
| 2025-05-16 | Price change | $400,000 |
| 2025-04-23 | Listed for sale | $419,000 |
| 2025-04-17 | Listing removed | $437,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-16 | $7507.44 | -8.85% | $367,566 | -6.39% |
| 2023-05-16 | $8236.80 | -4.80% | $392,667 | 10.00% |
| 2022-05-16 | $8652.20 | 26.95% | $356,970 | 30.46% |
Listed by: Christine Kobeck • CB&A, Realtors
Mls Name: HAR
Mls Provider:
Mls ID: #30455526
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.
