1102 N Shepherd DrBaytownTX77520
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 Baytown at 1102 N Shepherd Dr, Baytown, TX, 77520 uses $87,848 cash to close to unlock $2,791/yr annual cash flow and $233/mo monthly cash flow. Total monthly income runs $2,117/mo, and a $1,297/mo payment keeps the spread at $233/mo. Purchase price stands at $265,000, and rental yield measures 9.59% with $2,117/mo rent. Return on cash invested shows 23.09% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 121.1% and total cumulative return in cash records $106,383. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,117/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Single Family
Built in 2006
8,359 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77520, Baytown, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,239 (100%) |
| Owner Occupied HU | 7,282 (51.1%) |
| Renter Occupied HU | 5,550 (39.0%) |
| Vacant Housing Units | 1,407 ( 9.9%) |
| Median Home Value | $185,714 |
| Average Home Value | $251,401 |
Housing Distribution
Address Breakdown
Residential
14,072
Single Family
10,546
Multi-Family
3,526
Businesses
1,034
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices