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 Rosharon at Kerr Plan, Creekhaven, Rosharon, TX, 77583 earns $414/mo cash flow from $2,640/mo rent with a $1,532/mo payment. Total monthly income totals $2,640/mo, and annual cash flow totals $4,971/yr on $103,756 capital. ROI tracks 24.7% on current figures, and rental yield reads 10.12% at a $312,990 purchase. Equity gained on principal adds $2,020/yr, and 5% annual appreciation supports $86,473 over five years. Five-year ROI reaches 129.76% and total cumulative return in cash sums $134,638. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,640/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.
| 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 |
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Date | Event | Price |
|---|---|---|
| 2025-07-23 | Listed for sale | $312,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Coventry Homes
Mls Name: Coventry Homes
Mls ID: #N/A
