14031 Little River DrBaytownTX77523
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 14031 Little River Dr, Baytown, TX, 77523 generates $3,326/mo in rent and, after a $2,031/mo payment, leaves $317/mo in cash flow. Total monthly income is $3,326/mo, and annual cash flow is $3,801/yr on $137,573 invested. Return on cash invested sits at 22.67% in year one, and rental yield is 9.62% on a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 119.05% and total cumulative return in cash sums $163,785. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,326/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
9,234 sqft lot
$N/A/sqft
$700 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charly Graham • CB&A, Realtors- Southeast
Mls Name: HAR
Mls Provider:
Mls ID: #54992665
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.