107 San Jacinto Dr, Baytown, TX, 77523 | $996/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2503 sft

814 Fairway Dr, La Porte, TX, 77571

4 Bed
3 Bath
2464 sft

8438 Sunset Isles Dr, Baytown, TX, 77521

3 Bed
2 Bath
1856 sft

1109 Alan St, Deer Park, TX, 77536

2 Bed
2 Bath
1453 sft

4707 Elm St, Seabrook, TX, 77586

Nearby investment properties with comparable prices

3 Bed
2 Bath
1595 sft

14518 Sweetwater Dr, Baytown, TX, 77523

3 Bed
2 Bath
2202 sft

1218 Pecan St, Channelview, TX, 77530

4 Bed
2 Bath
2338 sft

Spectra Plan, Cedar Pointe, Crosby, TX, 77532

3 Bed
2 Bath
1941 sft

12031 Meandering Stream Dr, Mont Belvieu, TX, 77523

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

Rental property for sale in Baytown at 107 San Jacinto Dr, Baytown, TX, 77523 generates $3,566/mo in rent and, after a $1,769/mo payment, leaves $996/mo in cash flow. Total monthly income is $3,566/mo, and annual cash flow is $11,951/yr on $119,804 invested. Return on cash invested sits at 29.88% in year one, and rental yield is 11.84% on a $361,400 entry. Equity gained on principal adds $2,332/yr, while 5% annual appreciation builds toward $99,848 over five years. Five-year ROI reaches 157.54% and total cumulative return in cash sums $188,741. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,566/mo property income rather than buyer’s personal income.

Single Family

Built in N/A

0.27 Acres lot

$N/A/sqft

No HOA