Iris Plan, Sierra Vista, Rosharon, TX, 77583 | $365/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

Iris Plan, Sierra Vista, Rosharon, TX, 77583 | $365/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2513 sft

2319 Ridgewood Dr, West Columbia, TX, 77486

4 Bed
2 Bath
1878 sft

212 Forest Park Dr, West Columbia, TX, 77486

4 Bed
3 Bath
2507 sft

2415 Ridgewood Dr, West Columbia, TX, 77486

4 Bed
3 Bath
2342 sft

213 N Amherst Dr, West Columbia, TX, 77486

Nearby investment properties with comparable prices

5 Bed
4 Bath
2758 sft

2422 Turberry Dr, West Columbia, TX, 77486

4 Bed
3 Bath
2352 sft

10603 Scrub Oak Dr, Rosharon, TX, 77583

3 Bed
3 Bath
2246 sft

401 Pecan Estates Rd #616, Angleton, TX, 77515

Currently Rented+ 1 more

4 Bed
4 Bath
2894 sft

4322 Eagle Pass Dr, Rosenberg, 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 Iris Plan, Sierra Vista, Rosharon, TX, 77583 priced at $408,900 pairs $3,272/mo rent with $365/mo cash flow after a $2,001/mo payment. Total monthly income equals $3,272/mo, and annual cash flow comes to $4,375/yr on $135,550 invested. Return on cash invested is 23.14% in year one, and rental yield stands at 9.6% on a $408,900 basis. Equity gained on principal adds $2,639/yr, and 5% annual appreciation accumulates to $112,972 by year five. Five-year ROI measures 121.37% and total cumulative return in cash reaches $164,522. For financing, Ziffy Mortgage’s DSCR program evaluates $3,272/mo property income against a $2,001/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

Brimming with curb appeal and upgraded finishes, the Iris was designed to enhance your lifestyle with spacious entertaining areas, abundant storage and unexpected details. Incredible Layout In this home, you will find a functional, open layout that is sure to work for you and your family. The stunning chef-ready kitchen is located directly off the dining room and family room, making entertaining a breeze. The master suite has an abundance of space, a spacious bath with a separate shower, a relaxing free-standing soaker tub and a large walk-in closet with built-in shelving. A Kitchen with Everything You Need The kitchen is one of the most important spaces in a home, and you will fall in love with this one! The spacious layout allows for multiple people to be in the kitchen at once and supplies tons of counter and storage space. This well-equipped gourmet kitchen is complete with a large island, gorgeous countertops and cabinetry, and a matte black Moen faucet. Exceptional Value The Iris plan at Sierra Vista features an array of modern upgrades at no added cost to you. A full suite of stainless steel KitchenAid appliances, sprawling granite countertops, 42" upper wood cabinets with crown molding, blinds throughout, a covered outdoor living area and luxury vinyl plank floors are just a few of the desirable upgrades that come standard in the Iris plan.

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