Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Main property image
Days153Days on Market
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$460,000

1124 Rosas Street, Stafford, TX, 77477

On MarketInfo
CommercialInfo
Beds4 Beds
Baths4 Bath
Baths2,108 Sq Ft
Multi FamilyMulti Family
price_per_sqft$218.22 / sqft
Year BuiltBuilt in 1984

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 4Bathrooms Full 4
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling

Exterior

Lot Size31,712 sqft

Building Information

Year Built1985
Garage Spaces2

Land Information

APN0064-00-000-3940-907
SubdivisionWm Neal
Land UseResidential
Legal Description0064 WM NEAL, ACRES 0.728
Census Tract671102
Assessed Land Value$377,815
Assessed Improvement Value$221,615
Assessment Year2025

About this property

Excellent investment opportunity offering immediate rental income and strong future potential. Situated on a generous lot in a convenient location near 5th Street, between Stafford and Missouri City, this property provides easy access to major roadways, shopping, dining, and everyday amenities. The property features multiple rental units, including a two-story structure with two units and a single-story structure with one unit, allowing for diversified rental income. Current tenants are on month-to-month leases, providing flexibility for future use or redevelopment. With ample outdoor space, the property presents potential for expansion or alternative uses, subject to buyer verification and local regulations. A versatile asset ideal for investors seeking income with room for growth in a high-demand area.

Investor Tools

$191,503Estimated Mortgage Balance
$407,927Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,597 /month
Positive
Cash Flow Estimate:
$1,199 /month

Interested in this property?

Joel Joy

TEXAS GOLD REALTY

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$989/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,865
$599,430
2025
$377,815
$221,615
$599,430
No

Tax History

Year
Tax Paid
Assessed Value
2025
$8,865
$599,430

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$203,000
No
First
May 15, 2023
Jun 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,503
$407,927
68%
32%
$1,218/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$1,218/mo
+$1,452/mo
5.3%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Stafford

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1124 Rosas Street | Property Details | No Agent List