10702 Country Squire BlvdBaytownTX77523
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeWhen a property's DSCR clears 1.5x, lenders and investors both pay attention. 10702 Country Squire Blvd, Baytown, TX, 77523 in Baytown achieves a 1.50 ratio at $255,000: $1,717/mo rent versus $1,147/mo debt service. Rental yield 8.08%. Ziffy Mortgage's no-W2 DSCR loan is purpose-built for assets like this. The 8.08% yield compounds alongside 5% annual appreciation projecting $70,452 in value. Total projected cumulative return: $90,659.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.2% |
| Monthly Cash Flow | $(111) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,717 |
| Total Monthly Debt Service | $1,726 |
| DSCR Ratio | 0.99x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2005
6,926 sqft lot
$N/A/sqft
$175 annually HOA
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
Single Family
Built in 2005
6,926 sqft lot
$N/A/sqft
$175 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sarah Steinkopf • CB&A, Realtors- Southeast
Mls Name: HAR
Mls Provider:
Mls ID: #70831676
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.