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 Bay City at 1 Lazy Ln, Bay City, TX, 77414 priced at $525,000 converts $3,961/mo rent into $227/mo cash flow after a $2,570/mo obligation. Total monthly income equals $3,961/mo, and annual cash flow totals $2,727/yr on $172,725 invested. Return on cash invested prints 21.64% in year one, and rental yield reads 9.05% against a $525,000 entry. Equity gained on principal adds $3,388/yr, while 5% annual appreciation compiles into $145,048 by year five. Five-year ROI reaches 113.33% and total cumulative return in cash sums $195,741. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,961/mo property income covering a $2,570/mo payment, not borrower’s personal income.
Single Family
Built in 1970
0.39 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77414, Bay City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,030 (100%) |
| Owner Occupied HU | 6,164 (47.3%) |
| Renter Occupied HU | 3,432 (26.3%) |
| Vacant Housing Units | 3,434 (26.4%) |
| Median Home Value | $189,855 |
| Average Home Value | $219,981 |
Residential
9,859
Single Family
8,140
Multi-Family
1,719
Businesses
776
Date | Event | Price |
|---|---|---|
| 2025-05-26 | Listed for sale | $525,000 |
| 2018-03-08 | Sold | N/A |
| 2018-01-16 | Price change | $249,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-27 | N/A | N/A | $389,743 | 10.00% |
| 2023-05-27 | $6556.11 | -13.19% | $354,312 | 10.00% |
| 2022-05-27 | $7552.05 | 1.89% | $322,102 | 10.00% |
Listed by: Brandi Morris • Bill Bell Realty
Mls Name: HAR
Mls Provider:
Mls ID: #35608462
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The 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. Information is deemed reliable but not guaranteed.
