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% |
Investment property for sale in Rosharon at 9907 Channel Set Way, Rosharon, TX, 77583 uses $101,068 cash to close to unlock $4,354/yr annual cash flow and $363/mo monthly cash flow. Total monthly income runs $2,825/mo, and a $1,492/mo payment keeps the spread at $363/mo. Purchase price stands at $304,880, and rental yield measures 11.12% with $2,825/mo rent. Return on cash invested shows 24.22% in year one, and 5% annual appreciation builds toward $84,233 over five years. Five-year ROI reaches 128.42% and total cumulative return in cash records $129,788. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,825/mo property income covering a $1,492/mo payment rather than investor’s personal income.
Single Family
Built in 2015
5,919 sqft lot
$N/A/sqft
$1,550 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 |
|---|---|---|
| 2025-05-19 | Price change | $304,880 |
| 2025-04-24 | Price change | $309,000 |
| 2025-01-27 | Listed for sale | $316,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-19 | $7043.97 | -1.03% | $302,280 | N/A |
| 2023-05-19 | $7117.41 | 18.11% | $302,280 | 13.90% |
| 2022-05-19 | $6025.92 | 4.09% | $265,386 | 10.00% |
Listed by: Dwight Johnson • Keller Williams Memorial
Mls Name: HAR
Mls Provider:
Mls ID: #50891724
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.
