1203 Sailfish St, Bayou Vista, TX, 77563 | $600/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1526 sft

1109 Black Rail St, La Marque, TX, 77568

4 Bed
2 Bath
2251 sft

2509 Pinebrook Ln, Seabrook, TX, 77586

3 Bed
2 Bath
1204 sft

2116 Monterrey St, Kemah, TX, 77565

4 Bed
2 Bath
1922 sft

2314 Hampton Rd, League City, TX, 77573

Nearby investment properties with comparable prices

3 Bed
2 Bath
1520 sft

A 725th Ave, La Marque, TX, 77568

3 Bed
2 Bath
1557 sft

2604 Northern Dr, League City, TX, 77573

4 Bed
3 Bath
1726 sft

1115 25th Ave N, Texas City, TX, 77590

3 Bed
2 Bath
1635 sft

317 Mammoth Springs Ln, Dickinson, TX, 77539

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 Bayou Vista at 1203 Sailfish St, Bayou Vista, TX, 77563 earns $600/mo cash flow from $2,939/mo rent with a $1,610/mo payment. Total monthly income totals $2,939/mo, and annual cash flow totals $7,197/yr on $109,064 capital. ROI tracks 26.51% on current figures, and rental yield reads 10.72% at a $329,000 purchase. Equity gained on principal adds $2,123/yr, and 5% annual appreciation supports $90,897 over five years. Five-year ROI reaches 139.45% and total cumulative return in cash sums $152,085. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,939/mo property income instead of your personal income.

Single Family

Built in 1980

4,499 sqft lot

$N/A/sqft

No HOA