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% |
Rental property for sale in Rosharon at Lynn Plan, Creekhaven, Rosharon, TX, 77583 priced at $333,990 pairs $2,640/mo rent with $265/mo cash flow after a $1,635/mo payment. Total monthly income equals $2,640/mo, and annual cash flow comes to $3,176/yr on $110,718 invested. Return on cash invested is 22.78% in year one, and rental yield stands at 9.49% on a $333,990 basis. Equity gained on principal adds $2,155/yr, and 5% annual appreciation accumulates to $92,275 by year five. Five-year ROI measures 119.43% and total cumulative return in cash reaches $132,231. For financing, Ziffy Mortgage’s DSCR program evaluates $2,640/mo property income against a $1,635/mo payment instead of your W2s, 1099s, or Tax returns.
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 | $333,990 |
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
