Angelina Plan, Miller's PondRosenbergTX77471
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 Rosenberg at Angelina Plan, Miller's Pond, Rosenberg, TX, 77471 with 5% annual appreciation on a $392,990 basis while $3,024/mo rent supports operations. Total monthly income totals $3,024/mo and a $1,923/mo payment preserves $230/mo for cash returns. Annual cash flow comes to $2,758/yr on $130,276 deployed, and return on cash invested reaches 22.03% in year one. Equity gained on principal adds $2,536/yr, and five-year appreciation sums $108,576 alongside rental yield of 9.23%. Five-year ROI measures 115.4% and total cumulative return in cash totals $150,335.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,024/mo property income versus a $1,923/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,066 (100%) |
| Owner Occupied HU | 10,494 (61.5%) |
| Renter Occupied HU | 5,617 (32.9%) |
| Vacant Housing Units | 955 ( 5.6%) |
| Median Home Value | $262,967 |
| Average Home Value | $283,893 |
Housing Distribution
Address Breakdown
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
