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% |
Investment property for sale in Bay City at 1912 Stonesthrow Dr, Bay City, TX, 77414 earns $363/mo cash flow from $1,872/mo rent with a $1,023/mo payment. Total monthly income totals $1,872/mo, and annual cash flow totals $4,357/yr on $69,284 capital. ROI tracks 26.2% on current figures, and rental yield reads 10.75% at a $209,000 purchase. Equity gained on principal adds $1,349/yr, and 5% annual appreciation supports $57,743 over five years. Five-year ROI reaches 137.99% and total cumulative return in cash sums $95,606. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,872/mo property income instead of your personal income.
Single Family
Built in 1983
0.28 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-12-20 | Listed for sale | $209,000 |
| 2024-07-07 | Listing removed | N/A |
| 2024-06-12 | Pending sale | $127,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $157,490 | -1.89% |
| 2023-12-27 | $3740.47 | -4.74% | $160,530 | 9.17% |
| 2022-12-27 | $3926.75 | -3.89% | $147,050 | 1.63% |
Listed by: Ghulam Asif • Bay City Realty
Mls Name: HAR
Mls Provider:
Mls ID: #94692786
Disclaimer: Copyright 2024, 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.
