Baxtor Plan, Caldwell Ranch, Rosharon, TX, 77583 | $334/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

Baxtor Plan, Caldwell Ranch, Rosharon, TX, 77583 | $334/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2035 sft

7838 Vacek Meadows Loop, Richmond, TX, 77469

3 Bed
2 Bath
1628 sft

8218 Tartan Ct, Rosharon, TX, 77583

3 Bed
2 Bath
1781 sft

9617 Psencik Rd, Richmond, TX, 77469

4 Bed
3 Bath
2162 sft

7738 N Country Space Loop, Richmond, TX, 77469

Nearby investment properties with comparable prices

3 Bed
2 Bath
1620 sft

7603 Serenity Creek Ln, Richmond, TX, 77469

2 Bed
2 Bath
1064 sft

13203 County Road 748, Sandy Pt, TX, 77583

3 Bed
2 Bath
1620 sft

7615 Serenity Creek Ln, Richmond, TX, 77469

3 Bed
2 Bath
1420 sft

10626 Jassid #HOP, Richmond, TX, 77469

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

Rental property for sale in Rosharon at Baxtor Plan, Caldwell Ranch, Rosharon, TX, 77583 priced at $278,990 converts $2,318/mo rent into $334/mo cash flow after a $1,366/mo obligation. Total monthly income equals $2,318/mo, and annual cash flow totals $4,003/yr on $92,485 invested. Return on cash invested prints 24.24% in year one, and rental yield reads 9.97% against a $278,990 entry. Equity gained on principal adds $1,800/yr, while 5% annual appreciation compiles into $77,080 by year five. Five-year ROI reaches 127.28% and total cumulative return in cash sums $117,712. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,318/mo property income covering a $1,366/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Hello and welcome to the Baxtor located in Caldwell Ranch community! This is a single-story house that includes three bedrooms, two bathrooms, and a two-car garage. This house spans 1,409 square feet and will be a lovely home for you and your family! As you enter this home, you will notice on one side of the foyer two secondary bedrooms that have access to a secondary bathroom. These two secondary bedrooms each have carpet flooring, a bright window and a large closet. The secondary bathroom in between these two bedrooms is finished with vinyl flooring and a tile tub. On the other side of the foyer is the utility room, which has vinyl floors and space for a washer and dryer. Adjacent to the utility room is a linen closet. Continuing through the foyer, you will find the family room, dining room, and L-shaped kitchen. This is an open concept living and dining space, making this house perfect for hosting dinners or celebrations with family or friends. The areas in this house include vinyl flooring and large windows, allowing for natural light to illuminate the house. The kitchen features stainless steel appliances, a kitchen island, and a tall pantry. The primary bedroom can be accessed via the dining room. This bedroom has carpet flooring and two large windows that open to the backyard, giving the room a bright and fresh air. The primary bedroom leads to the primary bathroom, complete with vinyl floors, a standing shower, a separated toilet room, and a walk-in closet. Upon

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