BURNET Plan, Evergreen, Rosenberg, TX, 77469 | $337/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

BURNET Plan, Evergreen, Rosenberg, TX, 77469 | $337/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2285 sft

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

4 Bed
3 Bath
2428 sft

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

3 Bed
3 Bath
2079 sft

Cheyenne Plan, Brookewater, Rosenberg, TX, 77471

4 Bed
3 Bath
2678 sft

3026 Currier Ct, Rosenberg, TX, 77471

Nearby investment properties with comparable prices

Sheffield Plan, Arabella on the Prairie - Signature Collection

4 Bed
3 Bath
2370 sft

Sheffield Plan, Arabella on the Prairie - Signature Collection, Richmond, TX, 77469

5 Bed
3 Bath
2607 sft

6009 Camden Peak Ct, Rosenberg, TX, 77469

4 Bed
3 Bath
2058 sft

746 Mockingbird Psge, Beasley, TX, 77417

4 Bed
3 Bath
2025 sft

6514 Arabella Lakes Dr, 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 Rosenberg at BURNET Plan, Evergreen, Rosenberg, TX, 77469 priced at $381,990 pairs $3,054/mo rent with $337/mo cash flow after a $1,870/mo payment. Total monthly income equals $3,054/mo, and annual cash flow comes to $4,047/yr on $126,630 invested. Return on cash invested is 23.11% in year one, and rental yield stands at 9.59% on a $381,990 basis. Equity gained on principal adds $2,465/yr, and 5% annual appreciation accumulates to $105,537 by year five. Five-year ROI measures 121.22% and total cumulative return in cash reaches $153,505. For financing, Ziffy Mortgage’s DSCR program evaluates $3,054/mo property income against a $1,870/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Burnet plan is a one-story home featuring 4-5 bedrooms, 3 baths, and 2 car garage. The gourmet kitchen includes granite counter tops, stainless steel appliances and open concept floorplan with the kitchen opening to the breakfast nook and living room. The primary suite features an attractive primary bath with double vanities and large walk-in closet. Optional features are as following; optional separate tub and shower in the primary bath and optional bedroom 5 in lieu of study. *Images and 3D tour is for illustration only and options may vary from home as built.

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