Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Total monthly income runs $2,131/mo, and a $1,708/mo payment. Purchase price stands at $349,000, and rental yield measures 7.33% with $2,131/mo rent. Return on cash invested shows 16.23% in year one, and 5% annual appreciation builds toward $96,422 over five years. Five-year ROI reaches 84.37% and total cumulative return in cash records $97,608. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,131/mo property income covering a $1,708/mo payment rather than investor’s personal income.
Single Family
Built in 2020
5,270 sqft lot
$N/A/sqft
$48 annually HOA
Neighborhood data shown for ZIP Code: 77414, Bay City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,030 (100%) |
| Owner Occupied HU | 6,164 (47.3%) |
| Renter Occupied HU | 3,432 (26.3%) |
| Vacant Housing Units | 3,434 (26.4%) |
| Median Home Value | $189,855 |
| Average Home Value | $219,981 |
Residential
9,859
Single Family
8,140
Multi-Family
1,719
Businesses
776
Date | Event | Price |
|---|---|---|
| 2025-01-14 | Price change | $349,000 |
| 2024-09-05 | Listed for sale | $389,999 |
| 2024-08-25 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $46,047 | 10.00% |
| 2023-02-13 | N/A | N/A | $41,861 | 10.00% |
| 2022-02-13 | N/A | N/A | $38,055 | -77.20% |
Listed by: Kandas Graham • TopWater Real Estate LLC
Mls Name: HAR
Mls Provider:
Mls ID: #33454955
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.
