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 Rosenberg at Davenport Plan, Kingdom Heights, Rosenberg, TX, 77471 with 5% annual appreciation on a $425,990 basis while $3,600/mo rent supports operations. Total monthly income totals $3,600/mo and a $2,085/mo payment preserves $571/mo for cash returns. Annual cash flow comes to $6,849/yr on $141,216 deployed, and return on cash invested reaches 24.76% in year one. Equity gained on principal adds $2,749/yr, and five-year appreciation sums $117,693 alongside rental yield of 10.14%. Five-year ROI measures 130.05% and total cumulative return in cash totals $183,652.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,600/mo property income versus a $2,085/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.
| 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 |
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Date | Event | Price |
|---|---|---|
| 2024-11-14 | Listed for sale | $425,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • K Hovnanian Homes
Mls Name: K. Hovnanian Companies, LLC
Mls Provider:
Mls ID: #N/A
