Kitson Plan, Canterra Creek : Cottage CollectionRosharonTX77583
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Rosharon at Kitson Plan, Canterra Creek: Cottage Collection, Rosharon, TX, 77583 generates $2,640/mo in rent and, after a $1,351/mo payment, leaves $677/mo in cash flow. Total monthly income is $2,640/mo, and annual cash flow is $8,127/yr on $91,491 invested. Return on cash invested sits at 28.79% in year one, and rental yield is 11.48% on a $275,990 entry. Equity gained on principal adds $1,781/yr, while 5% annual appreciation builds toward $76,251 over five years. Five-year ROI reaches 151.71% and total cumulative return in cash sums $138,802. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,640/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
