Somerset Plan, Canterra Creek: Fairway Collection, Rosharon, TX, 77583 | $534/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

Somerset Plan, Canterra Creek: Fairway Collection, Rosharon, TX, 77583 | $534/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2935 sft

10610 Sentinel Dome Dr, Iowa Colony, TX, 77583

3 Bed
3 Bath
2620 sft

2007 Tioga View Dr, Iowa Colony, TX, 77583

3 Bed
3 Bath
2796 sft

Santa Barbara Plan, Suncreek Estates, Rosharon, TX, 77583

4 Bed
3 Bath
2976 sft

18327 Cypress Hill Dr, Rosharon, TX, 77583

Nearby investment properties with comparable prices

3 Bed
2 Bath
1724 sft

1710 County Road 32, Angleton, TX, 77515

4 Bed
4 Bath
2605 sft

18315 Woods End, Rosharon, TX, 77583

4 Bed
3 Bath
2543 sft

2502 Caspian Creek Ln, Iowa Colony, TX, 77583

4 Bed
3 Bath
2543 sft

2514 Shallow Lake Ln, Iowa Colony, TX, 77583

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 Rosharon at Somerset Plan, Canterra Creek: Fairway Collection, Rosharon, TX, 77583 with 5% annual appreciation on a $454,990 basis while $3,770/mo rent supports operations. Total monthly income totals $3,770/mo and a $2,227/mo payment preserves $534/mo for cash returns. Annual cash flow comes to $6,413/yr on $150,829 deployed, and return on cash invested reaches 24.16% in year one. Equity gained on principal adds $2,936/yr, and five-year appreciation sums $125,705 alongside rental yield of 9.94%. Five-year ROI measures 126.87% and total cumulative return in cash totals $191,352.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,770/mo property income versus a $2,227/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The first level of this two-story home is host to a generous open floorplan shared between the kitchen, dining room and family room. The covered patio is great for entertaining guests. Also on the first floor is a secondary bedroom and office off the entry, as well as the owner's suite at the back of the home. Two more secondary bedrooms are situated upstairs, surrounding a versatile game room.

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