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 KINGSTON Plan, Evergreen, Rosenberg, TX, 77469 offers a 10.03% rental yield on a $353,990 purchase with $2,958/mo rent. Total monthly income registers $2,958/mo, and a $1,733/mo payment leaves $440/mo available for distribution. Annual cash flow reaches $5,284/yr on $117,348 to close, and return on cash invested stands at 24.41% in year one. Equity gained on principal adds $2,284/yr while 5% annual appreciation supports $97,801 over five years. Portfolio math shows five-year ROI at 128.23% and total cumulative return in cash at $150,475. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,958/mo property income against a $1,733/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
| 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 |
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Date | Event | Price |
|---|---|---|
| 2024-12-20 | Price change | $353,990 |
| 2024-09-23 | Price change | $349,990 |
| 2024-05-24 | Price change | $348,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Evergreen Sales • D.R. Horton - Houston Southwest
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
