114 San Jacinto Dr, Baytown, TX, 77523 | $455/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1747 sft

3808 Montego Dr, Baytown, TX, 77521

3 Bed
2 Bath
1977 sft

332 Spencer Lndg E, La Porte, TX, 77571

4 Bed
3 Bath
1785 sft

346 Crayfish Dr, Crosby, TX, 77532

3 Bed
3 Bath
2199 sft

1962 Chart Dr, Crosby, TX, 77532

Nearby investment properties with comparable prices

3 Bed
2 Bath
2373 sft

805 Rosewood Dr, Baytown, TX, 77520

4 Bed
2 Bath
2014 sft

1227 Bonnerjee Dr, Crosby, TX, 77532

$ 276,600

ROI

Cash Flow/m

- Bed
- Bath
- sft

18527 Autumn Heights Ln, Crosby, TX, 77532

3 Bed
2 Bath
1826 sft

Voyager Plan, Cedar Pointe, Crosby, TX, 77532

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 114 San Jacinto Dr, Baytown, TX, 77523 earns $455/mo cash flow from $2,765/mo rent with a $1,590/mo payment. Total monthly income totals $2,765/mo, and annual cash flow totals $5,458/yr on $107,704 capital. ROI tracks 24.98% on current figures, and rental yield reads 10.21% at a $324,900 purchase. Equity gained on principal adds $2,097/yr, and 5% annual appreciation supports $89,764 over five years. Five-year ROI reaches 131.23% and total cumulative return in cash sums $141,341. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,765/mo property income instead of your personal income.

Single Family

Built in 2019

9,147 sqft lot

$N/A/sqft

No HOA