1321 Bay StCrystal BeachTX77650
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Crystal Beach at 1321 Bay St, Crystal Beach, TX, 77650 priced at $424,000 pairs $3,160/mo rent with $127/mo cash flow after a $2,075/mo payment. Total monthly income equals $3,160/mo, and annual cash flow comes to $1,519/yr on $140,556 invested. Return on cash invested is 20.99% in year one, and rental yield stands at 8.94% on a $424,000 basis. Equity gained on principal adds $2,736/yr, and 5% annual appreciation accumulates to $117,143 by year five. Five-year ROI measures 109.91% and total cumulative return in cash reaches $154,491. For financing, Ziffy Mortgage’s DSCR program evaluates $3,160/mo property income against a $2,075/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1985
4,499 sqft lot
$N/A/sqft
$100 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77650, Port Bolivar, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,494 (100%) |
| Owner Occupied HU | 1,061 (30.4%) |
| Renter Occupied HU | 178 ( 5.1%) |
| Vacant Housing Units | 2,255 (64.5%) |
| Median Home Value | $428,038 |
| Average Home Value | $474,239 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
124
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Monica DeMore • BuyCrystalBeach.com
Mls Name: HAR
Mls Provider:
Mls ID: #74723456
Disclaimer: Copyright 2025, 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.