$599,990 Last Listed Price
●
House -
Off Market
103 Lily Lane
Rosharon, TX 77583
5 Beds
3 Baths,
1
Half Bath
3,211 Ft²
$702,015
RealtyHop Estimate
17.00%
Since Jul 1, 2021
National-US
Primary Model
About This Property
MODEL HOME FOR SALE- This One of a Kind Custom Acreage Home on the
Lake- 2-Story, 5 beds (2 bedrooms down both with private baths),
3.5 baths inside of home, 2 car attached garage *** PLUS 3
car detached garage that was converted into offices (perfect for
your at home business or future living space area) included a half
bath in converted office space. **The converted space features
AC/heater, internet wiring, electric/office lighting and a
bathroom. Over 4100 sq. ft. of A/C space in home and
converted office space. *Furniture is not included in model, the
fridge inside model will stay with model. Pre-approvals must
accompany all offers. ***Ready for Move-In June 27, 2021.
Unit Size
3,211 Ft²
Days on Market
-
Land Size
1.00 acres
Price per sqft
$187
Property Type
House
Property Taxes
$93
HOA Dues
$75
Year Built
2020
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 4 months ago (HAR #92861766)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Apr 24, 2026 | Sold | ||
| Sold | |||
| Apr 3, 2026 | In contract | - | |
| In contract | |||
| Feb 26, 2026 | Listed by Real Broker, LLC | $789,900 | |
| Listed by Real Broker, LLC | |||
   | |||
|
Former Model Home on Acreage with Lake Views, Pool & 950 Sq Ft Casita! This one-of-a-kind 2-story custom home offers over 4,100+ sq ft of total A/C space, counting a 1,000 sq ft detached casita/office. The main home features 5 bedrooms, including a main-floor primary suite and a second downstairs bedroom with its own ensuite bath, plus walk-in closets throughout. The detached casita includes A/C and heat, a half bathroom, internet wiring, and dedicated lighting—perfect for a private office, guest suite, or future garage conversion. Inside, you'll find a chef’s kitchen, built-in speakers, a dedicated office, and a spacious primary suite with an oversized closet. Step outside to your backyard retreat with a 6-ft deep pool, screened-in patio, ~1,500 sq ft of additional concrete, and mature fruit trees (apple, plum, peach, pear & LSU fig). WHOLE-HOME Generac generator! The west-facing backyard offers stunning lake sunsets. Don’t miss this exceptional home.
| |||
| Jun 30, 2021 | Sold | ||
| Sold | |||
| Apr 5, 2021 | Listed by Savannah Plantation Realty | $599,990 | |
| Listed by Savannah Plantation Realty | |||
| | |||
|
MODEL HOME FOR SALE- This One of a Kind Custom Acreage Home on the Lake- 2-Story, 5 beds (2 bedrooms down both with private baths), 3.5 baths inside of home, 2 car attached garage *** PLUS 3 car detached garage that was converted into offices (perfect for your at home business or future living space area) included a half bath in converted office space. **The converted space features AC/heater, internet wiring, electric/office lighting and a bathroom. Over 4100 sq. ft. of A/C space in home and converted office space. *Furniture is not included in model, the fridge inside model will stay with model. Pre-approvals must accompany all offers. ***Ready for Move-In June 27, 2021.
| |||
Show More
Property Highlights
Garage
Fireplace
With View
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Brazoria
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Gregory Blume, Savannah Plantation Realty
Last Updated: 4 months ago
Data Source: HAR , MLS# 92861766
Copyright © 2026, Houston Realtors Information Service, Inc. Information provided is 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. All information provided is deemed reliable but is not guaranteed and should be independently verified.
Last Updated: 4 months ago
Data Source: HAR , MLS# 92861766
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017