JACKSON Plan, Bryan Grove, Rosenberg, TX, 77469 | $544/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

JACKSON Plan, Bryan Grove, Rosenberg, TX, 77469 | $544/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2386 sft

11702 Bisonte St, Needville, TX, 77461

4 Bed
5 Bath
4218 sft

1622 Kelving Way, Wharton, TX, 77488

4 Bed
3 Bath
3213 sft

4202 Brightridge Ct, Rosenberg, TX, 77471

4 Bed
3 Bath
2611 sft

915 Bernard Meadows Dr, East Bernard, TX, 77435

Nearby investment properties with comparable prices

5 Bed
3 Bath
2466 sft

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

5 Bed
3 Bath
2466 sft

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

4 Bed
3 Bath
2217 sft

Pasadena ESP Plan, Harvest Pointe, Needville, TX, 77461

5 Bed
3 Bath
2439 sft

MAVERICK Plan, Bryan Grove, 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 Rosenberg at JACKSON Plan, Bryan Grove, Rosenberg, TX, 77469 priced at $385,990 converts $3,289/mo rent into $544/mo cash flow after a $1,889/mo obligation. Total monthly income equals $3,289/mo, and annual cash flow totals $6,533/yr on $127,956 invested. Return on cash invested prints 25.01% in year one, and rental yield reads 10.23% against a $385,990 entry. Equity gained on principal adds $2,491/yr, while 5% annual appreciation compiles into $106,642 by year five. Five-year ROI reaches 131.44% and total cumulative return in cash sums $168,189. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,289/mo property income covering a $1,889/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Jackson is a two story home with 4 bedrooms, 3 full bathrooms, study, game room, 2-car garage, and 2,583 square feet of living space. A grand elongated foyer welcomes you into the home. A secondary bedroom, full bathroom, laundry room, and study are all located at the front of the home. Continuing down the foyer into the home, you will enter the wide open living space with plenty of natural lighting. The spacious kitchen offers a large kitchen island, walk-in pantry, quartz countertops, stainless steel appliances, and decorative tile backsplash. The kitchen island overlooks a large family room, perfect for entertaining. The dining room flows from the kitchen area and overlooks the covered back patio & backyard. The private main bedroom is located off the family room and offers a large ensuite bathroom with a tiled walk-in shower, separate water closet, dual vanity sinks, and a long walk-in closet. Storage space is provided under the stairs. Head upstairs to find a spacious game room, the remaining secondary bedrooms, and the third full bathroom.

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