Lakeway Plan, Caldwell Ranch, Rosharon, TX, 77583 | $435/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

Lakeway Plan, Caldwell Ranch, Rosharon, TX, 77583 | $435/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1420 sft

11726 Fm 1994 Rd, Guy, TX, 77444

4 Bed
4 Bath
1778 sft

7623 Serenity Creek Ln, Richmond, TX, 77469

3 Bed
2 Bath
2026 sft

7442 County Road 42, Rosharon, TX, 77583

4 Bed
2 Bath
2016 sft

17619 NW Day Rd, Needville, TX, 77461

Nearby investment properties with comparable prices

4 Bed
3 Bath
2435 sft

8815 Bison Meadow Trl, Rosharon, TX, 77583

4 Bed
3 Bath
2144 sft

Diamond Plan, Austin Point, Richmond, TX, 77469

4 Bed
2 Bath
2083 sft

8202 Opal Pond Dr, Angleton, TX, 77515

Motivated Seller+ 1 more

3 Bed
2 Bath
1559 sft

12016 Cloudt Rd, Needville, TX, 77461

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 Lakeway Plan, Caldwell Ranch, Rosharon, TX, 77583 priced at $315,990 converts $2,682/mo rent into $435/mo cash flow after a $1,547/mo obligation. Total monthly income equals $2,682/mo, and annual cash flow totals $5,215/yr on $104,751 invested. Return on cash invested prints 24.89% in year one, and rental yield reads 10.19% against a $315,990 entry. Equity gained on principal adds $2,039/yr, while 5% annual appreciation compiles into $87,302 by year five. Five-year ROI reaches 130.77% and total cumulative return in cash sums $136,984. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,682/mo property income covering a $1,547/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to the Lakeway/X40L floor plan, located in the Caldwell Ranch community! This is a single-story house with four bedrooms, three bathrooms, a private study, and a two-car garage. The house spans 2,042 square feet and will be a lovely home for you and your family! As you enter the home, you will find the secondary bedroom, secondary bathroom, and study room next to the foyer. The secondary bedroom is positioned near the home entrance and is complete with carpet flooring, a bright window, and a tall closet. The secondary bathroom, finished with vinyl flooring and a tub/shower combo, lies in between the secondary bedroom and the study room. The bright window in the study room makes the space inviting, making this room perfect to serve as an office, movie room, playroom, library, or homeschool room. The dining room, family room, and L-shaped kitchen lie at the end of the foyer. This open concept living and dining space makes this house perfect for hosting dinners or celebrations with family or neighbors. The kitchen is equipped with stainless-steel appliances, a tall pantry, and a kitchen island. Opposite the kitchen are the two secondary bedrooms and the secondary bathroom. Each bedroom has a bright window and a tall closet. The bedrooms are separated by the secondary bathroom, which is complete with vinyl flooring and a tub/shower combo. The utility room is positioned opposite the primary bedroom and has space for a washer and dryer. The primary bedroom has carpet fl

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