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 Walnut Plan, Brookewater 45s, Rosenberg, TX, 77471 priced at $391,090 pairs $3,600/mo rent with $819/mo cash flow after a $1,914/mo payment. Total monthly income equals $3,600/mo, and annual cash flow comes to $9,829/yr on $129,646 invested. Return on cash invested is 27.49% in year one, and rental yield stands at 11.05% on a $391,090 basis. Equity gained on principal adds $2,524/yr, and 5% annual appreciation accumulates to $108,051 by year five. Five-year ROI measures 144.73% and total cumulative return in cash reaches $187,634. For financing, Ziffy Mortgage’s DSCR program evaluates $3,600/mo property income against a $1,914/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: 77471, Rosenberg, TX area.
| 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 |
Residential
15,803
Single Family
12,633
Multi-Family
3,170
Businesses
1,623
Date | Event | Price |
|---|---|---|
| 2025-10-19 | Price change | $391,090 |
| 2025-08-30 | Price change | $390,990 |
| 2025-07-12 | Listed for sale | $385,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Taylor Morrison
Mls Name: Taylor Morrison
Mls Provider:
Mls ID: #N/A
