12014 Silver Moon, Baytown, TX, 77523 | $310/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1860 sft

14918 Silver Green Dr S, Channelview, TX, 77530

3 Bed
2 Bath
1404 sft

10114 Clairmont Dr, La Porte, TX, 77571

3 Bed
2 Bath
1559 sft

18803 Deer Trace Dr, Crosby, TX, 77532

3 Bed
2 Bath
1320 sft

4303 Sand Pebble Ln, Baytown, TX, 77521

Nearby investment properties with comparable prices

3 Bed
2 Bath
1865 sft

6910 Lamar Park Ln, Houston, TX, 77049

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 12014 Silver Moon, Baytown, TX, 77523 earns $310/mo cash flow from $2,621/mo rent with a $1,591/mo payment. Total monthly income totals $2,621/mo, and annual cash flow totals $3,715/yr on $107,738 capital. ROI tracks 23.36% on current figures, and rental yield reads 9.68% at a $325,000 purchase. Equity gained on principal adds $2,097/yr, and 5% annual appreciation supports $89,792 over five years. Five-year ROI reaches 122.57% and total cumulative return in cash sums $132,049. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,621/mo property income instead of your personal income.

Single Family

Built in 2023

6,751 sqft lot

$N/A/sqft

No HOA