104 Tarpon StBayou VistaTX77563
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Bayou Vista at 104 Tarpon St, Bayou Vista, TX, 77563 priced at $445,000 pairs $3,652/mo rent with $488/mo cash flow after a $2,178/mo payment. Total monthly income equals $3,652/mo, and annual cash flow comes to $5,851/yr on $147,518 invested. Return on cash invested is 23.88% in year one, and rental yield stands at 9.85% on a $445,000 basis. Equity gained on principal adds $2,872/yr, and 5% annual appreciation accumulates to $122,945 by year five. Five-year ROI measures 125.33% and total cumulative return in cash reaches $184,880. For financing, Ziffy Mortgage’s DSCR program evaluates $3,652/mo property income against a $2,178/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1972
7,352 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sheri Williams • Hometown Properties
Mls Name: HAR
Mls Provider:
Mls ID: #18900300
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.