10515 Devinwood Dr, Baytown, TX, 77523 | $350/mo Cash Flow

Pending

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1662 sft

1766 Parkside Shores Ln, Crosby, TX, 77532

4 Bed
2 Bath
1557 sft

2607 Cactus Ranch Ln, Crosby, TX, 77532

4 Bed
2 Bath
1624 sft

1618 William Scott St, Baytown, TX, 77523

Rental Income+ 1 more

3 Bed
2 Bath
1181 sft

2013 New Mexico St, Baytown, TX, 77520

Nearby investment properties with comparable prices

3 Bed
2 Bath
1310 sft

6219 Borage St, Crosby, TX, 77532

3 Bed
2 Bath
1194 sft

9910 Antrim Ln, La Porte, TX, 77571

4 Bed
2 Bath
1656 sft

9015 Song Sparrow Way, Baytown, TX, 77521

4 Bed
2 Bath
1720 sft

9311 Coral Trout Way, Baytown, TX, 77521

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 Baytown at 10515 Devinwood Dr, Baytown, TX, 77523 earns $350/mo cash flow from $2,163/mo rent with a $1,248/mo payment. Total monthly income totals $2,163/mo, and annual cash flow totals $4,197/yr on $84,533 capital. ROI tracks 24.87% on current figures, and rental yield reads 10.18% at a $255,000 purchase. Equity gained on principal adds $1,645/yr, and 5% annual appreciation supports $70,452 over five years. Five-year ROI reaches 130.68% and total cumulative return in cash sums $110,468. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,163/mo property income instead of your personal income.

Single Family

Built in 2011

6,751 sqft lot

$N/A/sqft

No HOA