1403 Doral CtBaytownTX77523
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 Baytown at 1403 Doral Ct, Baytown, TX, 77523 offers $2,747/mo rent that, after a $1,492/mo payment, leaves $529/mo cash flow. Total monthly income is $2,747/mo, and annual cash flow is $6,350/yr on $101,074 cash. Return on cash invested measures 26.19% in year one, and rental yield stands at 10.81% at a $304,900 entry. Equity gained on principal adds $1,967/yr while 5% annual appreciation compounds into $84,238 by year five. Five-year ROI records 138% and total cumulative return in cash reaches $139,478. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,747/mo property income versus a $1,492/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
8,598 sqft lot
$N/A/sqft
$600 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Janie Schmidt • Keller Williams Summit
Mls Name: HAR
Mls Provider:
Mls ID: #59128465
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.