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 Rosenberg at MAVERICK Plan, Bryan Grove, Rosenberg, TX, 77469 generates $3,191/mo in rent and, after a $1,889/mo payment, leaves $446/mo in cash flow. Total monthly income is $3,191/mo, and annual cash flow is $5,357/yr on $127,956 invested. Return on cash invested sits at 24.1% in year one, and rental yield is 9.92% on a $385,990 entry. Equity gained on principal adds $2,491/yr, while 5% annual appreciation builds toward $106,642 over five years. Five-year ROI reaches 126.52% and total cumulative return in cash sums $161,889. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,191/mo property income rather than buyer’s personal income.
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 |
|---|---|---|
| 2024-09-24 | Price change | $385,990 |
| 2024-07-26 | Price change | $410,990 |
| 2024-06-25 | Price change | $404,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bryan Grove Sales • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
