10031 Walker St, Beach City, TX, 77523 | $1,142/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1949 sft

1514 Washington Dr, Deer Park, TX, 77536

4 Bed
3 Bath
2507 sft

Rio Grande Plan, Pecan Estates, Crosby, TX, 77532

4 Bed
3 Bath
2144 sft

2806 Specklebelly Dr, Baytown, TX, 77521

3 Bed
3 Bath
2750 sft

10929 Graywood Ct, La Porte, TX, 77571

Nearby investment properties with comparable prices

3 Bed
2 Bath
1593 sft

817 S 2nd St, La Porte, TX, 77571

3 Bed
2 Bath
2289 sft

502 Nautilus St, Crosby, TX, 77532

4 Bed
2 Bath
1626 sft

1926 Barrett Gables Dr, Crosby, TX, 77532

4 Bed
2 Bath
1777 sft

17214 Boulder Beach Dr, Crosby, TX, 77532

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Beach City at 10031 Walker St, Beach City, TX, 77523 earns $1,142/mo cash flow from $3,356/mo rent with a $1,524/mo payment. Total monthly income totals $3,356/mo, and annual cash flow totals $13,703/yr on $103,196 capital. ROI tracks 33.19% on current figures, and rental yield reads 12.94% at a $311,300 purchase. Equity gained on principal adds $2,009/yr, and 5% annual appreciation supports $86,006 over five years. Five-year ROI reaches 175.25% and total cumulative return in cash sums $180,848. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,356/mo property income instead of your personal income.

Single Family

Built in 2015

0.30 Acres lot

$N/A/sqft

No HOA