Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Bay City at 1320 7th St, Bay City, TX, 77414 listed at $276,000 pairs $2,761/mo rent with a $1,351/mo payment to leave $798/mo cash flow. Total monthly income runs $2,761/mo, and annual cash flow reaches $9,578/yr on $91,494 cash to close. Return on cash invested measures 30.38% in year one, and rental yield registers 12% at a $276,000 basis. Equity gained on principal adds $1,781/yr, and annual property appreciation at 5% supports $76,254 by year five. Five-year ROI tracks 160.23% and total cumulative return in cash totals $146,605. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,761/mo property income relative to a $1,351/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1928
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77414, Bay City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,030 (100%) |
| Owner Occupied HU | 6,164 (47.3%) |
| Renter Occupied HU | 3,432 (26.3%) |
| Vacant Housing Units | 3,434 (26.4%) |
| Median Home Value | $189,855 |
| Average Home Value | $219,981 |
Residential
9,859
Single Family
8,140
Multi-Family
1,719
Businesses
776
Date | Event | Price |
|---|---|---|
| 2024-06-26 | Listed for sale | $276,000 |
| 2024-03-06 | Listing removed | N/A |
| 2024-01-04 | Price change | $276,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $221,580 | 20.00% |
| 2023-12-27 | $4302.48 | -12.54% | $184,650 | 0.23% |
| 2022-12-27 | $4919.36 | -5.43% | $184,220 | N/A |
Listed by: Sherry Williams • Bay City Realty
Mls Name: HAR
Mls Provider:
Mls ID: #28278816
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
