106 Bayou Vista DrHitchcockTX77563
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
Investment property for sale in Hitchcock at 106 Bayou Vista Dr, Hitchcock, TX, 77563 uses $132,600 cash to close to unlock $11,932/yr annual cash flow and $994/mo monthly cash flow. Total monthly income runs $3,864/mo, and a $1,958/mo payment keeps the spread at $994/mo. Purchase price stands at $400,000, and rental yield measures 11.59% with $3,864/mo rent. Return on cash invested shows 28.91% in year one, and 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 152.4% and total cumulative return in cash records $202,084. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,864/mo property income covering a $1,958/mo payment rather than investor’s personal income.
Single Family
Built in 2014
5,654 sqft lot
$N/A/sqft
$25 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Braun • Bayou Properties Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #75705542
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.