1170 Sailfish St, Bayou Vista, TX, 77563 | $579/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1444 sft

2118 Victoria Ct, League City, TX, 77573

3 Bed
2 Bath
1828 sft

3 N Omega Dr, La Marque, TX, 77568

2 Bed
2 Bath
904 sft

286 Ling St, Bayou Vista, TX, 77563

4 Bed
2 Bath
1735 sft

111 Sunset Falls Dr, La Marque, TX, 77568

Nearby investment properties with comparable prices

3 Bed
1 Bath
1744 sft

1511 37th St, Galveston, TX, 77550

3 Bed
2 Bath
1800 sft

446 Ridgewood Terrace Dr, La Marque, TX, 77568

3 Bed
2 Bath
1772 sft

Aquila Plan, Trails at Woodhaven Lakes, La Marque, TX, 77568

3 Bed
2 Bath
1500 sft

2127 Port Jackson Dr, Texas City, TX, 77568

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 Bayou Vista at 1170 Sailfish St, Bayou Vista, TX, 77563 generates $2,890/mo in rent and, after a $1,591/mo payment, leaves $579/mo in cash flow. Total monthly income is $2,890/mo, and annual cash flow is $6,943/yr on $107,738 invested. Return on cash invested sits at 26.35% in year one, and rental yield is 10.67% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 138.62% and total cumulative return in cash sums $149,341. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,890/mo property income rather than buyer’s personal income.

Single Family

Built in 1975

4,499 sqft lot

$N/A/sqft

No HOA