14 Dolphin St, Bayou Vista, TX, 77563 | $506/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2100 sft

2010 Rosenberg, Galveston, TX, 77550

Rental Income+ 1 more

4 Bed
4 Bath
2655 sft

4110 2nd St, Galveston, TX, 77554

4 Bed
4 Bath
2410 sft

3010 Cambridge Meadows Ln, Dickinson, TX, 77539

3 Bed
2 Bath
1943 sft

Killeen Plan, Mustang Ridge, Alvin, TX, 77511

Nearby investment properties with comparable prices

3 Bed
2 Bath
1818 sft

3040 Monticello Pines Ln, League City, TX, 77573

4 Bed
3 Bath
2941 sft

4212 Parkview Terrace Ln, Dickinson, TX, 77539

4 Bed
3 Bath
2366 sft

2110 Shadow Bay Cir, League City, TX, 77573

3 Bed
2 Bath
2009 sft

12131 Wooden Mill Ln, Santa Fe, TX, 77510

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 14 Dolphin St, Bayou Vista, TX, 77563 earns $506/mo cash flow from $3,415/mo rent with a $2,002/mo payment. Total monthly income totals $3,415/mo, and annual cash flow totals $6,077/yr on $135,584 capital. ROI tracks 24.39% on current figures, and rental yield reads 10.02% at a $409,000 purchase. Equity gained on principal adds $2,639/yr, and 5% annual appreciation supports $112,999 over five years. Five-year ROI reaches 128.1% and total cumulative return in cash sums $173,685. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,415/mo property income instead of your personal income.

Single Family

Built in 1972

4,499 sqft lot

$N/A/sqft

No HOA