4406 Rosegate Dr

Spring, TX 77373
image0

3 bd, 2.5 ba | 1,961 sqft | Built in 1979

slider image
slider image
slider image
List Price
$249,000

Initial Investment

$67,853

Purchase Price

$249,000

Down Payment

25%

Rent

$1,740

Total Return

$79,629

Annualized Return

15.6%

Cap Rate

4.0%

Gross Yield

8.4%

Cash Flow

-$4,337

Appreciation

7.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Lot Size

7,150

HOA

$28/mo

Flood Risk

Not Required

Welcome 4406 Rosegate Drive. A 3 bedroom 2.5 bathroom home in Spring, TX. As you enter the home to your left you'll find a large flex room that can be used as a fourth bedroom. Coming through the entryway you'll notice the stylish tile and pass the half bath on the way into the open living room and kitchen area. That same stylish tile is carried into the kitchen on the backsplash. The spacious kitchen is equipped with butcher block counter tops and updated cabinets that give you plenty of storage. The dining room is off of the kitchen and there's additional flex space just off of the living room for an extra sitting area or whatever you desire it to be. The fenced backyard has a large covered porch perfect for those summertime BBQ's and spending time with family. Schedule your tour before it's gone!

See more in Analysis
Fred McDaniel
Realty ONE Group Iconic
TX Agent License #573495

Annual Financial Highlights

Expected Rent

$19,836

Expenses

-$3,866

Property Taxes

-$6,770

Loan Payments

-$13,537

Net Cash Flow

-$4,337

See more in Financials

Property Characteristics

Buyer's Agent

An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
  • You can contact your Agent with questions even before making an offer.
  • A professional home inspection will be conducted prior to closing.  This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor.  As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.

Property Management

Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.

Similar Listings



Listing Courtesy of:Nikiesha Scott
Agent License 0681595
Legacy Homes & Properties, LLC
Certified Agent Brokerage:Fred McDaniel
Realty ONE Group Iconic
TX Brokerage License 9003340
SourceHouston Association of REALTORS®
MLS #90809760
Last Updated: 04/19/2025 16:04
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.