140 Tarpon St, Bayou Vista, TX, 77563 | $219/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2332 sft

18219 Kings Lynn St, Houston, TX, 77058

3 Bed
3 Bath
1702 sft

225 Drake Run Ln, Dickinson, TX, 77539

- Bed
2 Bath
2028 sft

2724 22nd Ave N, Texas City, TX, 77590

3 Bed
2 Bath
2597 sft

8102 Dellanera Dr, Hitchcock, TX, 77563

Nearby investment properties with comparable prices

4 Bed
2 Bath
1929 sft

Kendall Plan, Lago Mar, Texas City, TX, 77568

4 Bed
3 Bath
1785 sft

13137 Leisure Cove Dr, Texas City, TX, 77568

4 Bed
2 Bath
2031 sft

Kingston Plan, Watermark, Alvin, TX, 77511

3 Bed
2 Bath
1626 sft

Wise Plan, Beacon Point at Lago Mar, Texas City, 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

Rental property for sale in Bayou Vista at 140 Tarpon St, Bayou Vista, TX, 77563 offers $2,879/mo rent that, after a $1,831/mo payment, leaves $219/mo cash flow. Total monthly income is $2,879/mo, and annual cash flow is $2,628/yr on $123,981 cash. Return on cash invested measures 22.03% in year one, and rental yield stands at 9.24% at a $374,000 entry. Equity gained on principal adds $2,413/yr while 5% annual appreciation compounds into $103,329 by year five. Five-year ROI records 115.41% and total cumulative return in cash reaches $143,089. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,879/mo property income versus a $1,831/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1976

4,499 sqft lot

$N/A/sqft

No HOA