Magellan Plan, Miller's Pond, Rosenberg, TX, 77471 | $383/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

Magellan Plan, Miller's Pond, Rosenberg, TX, 77471 | $383/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2079 sft

Cheyenne Plan, Brookewater, Rosenberg, TX, 77471

4 Bed
3 Bath
2219 sft

355 Big Pine Trl, Rosenberg, TX, 77471

4 Bed
2 Bath
1788 sft

3227 Eden Valley, Rosenberg, TX, 77471

4 Bed
3 Bath
2097 sft

Falkner III D Plan, Emberly 55, Beasley, TX, 77417

Nearby investment properties with comparable prices

4 Bed
4 Bath
2558 sft

1014 Gentle Nook Dr, Beasley, TX, 77417

3 Bed
3 Bath
1722 sft

418 Big Pine Trl, Rosenberg, TX, 77471

4 Bed
3 Bath
2051 sft

250 Afton June Dr, Rosenberg, TX, 77471

5 Bed
3 Bath
2542 sft

1106 Arbor Dr, Beasley, TX, 77417

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

Investment property for sale in Rosenberg at Magellan Plan, Miller's Pond, Rosenberg, TX, 77471 at $376,240 posts ROI 23.59% with $383/mo cash flow from $3,059/mo rent. Total monthly income equals $3,059/mo, and annual cash flow records $4,596/yr on $124,724 to close. Return on cash invested measures 23.59% and rental yield reads 9.76% at the current $376,240. Equity gained on principal adds $2,428/yr, and 5% annual appreciation supports $103,948 by year five. Five-year ROI prints 123.8% and total cumulative return in cash totals $154,412.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,059/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Magellan is an incredibly spacious home, starting at 2,601 square feet with its standard layout containing 4 bedrooms, 2 bathrooms, a flex room, a game room, and a 2-car garage.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77471, Rosenberg, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,066 (100%)
Owner Occupied HU	10,494 (61.5%)
Renter Occupied HU	5,617 (32.9%)
Vacant Housing Units	955 ( 5.6%)
Median Home Value	$262,967
Average Home Value	$283,893