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 2004 Matthews St, Bay City, TX, 77414 listed at $161,500 pairs $1,234/mo rent with a $790/mo payment to leave $7/mo cash flow. Total monthly income runs $1,234/mo, and annual cash flow reaches $81/yr on $53,537 cash to close. Return on cash invested measures 20.06% in year one, and rental yield registers 9.17% at a $161,500 basis. Equity gained on principal adds $1,042/yr, and annual property appreciation at 5% supports $44,619 by year five. Five-year ROI tracks 105.51% and total cumulative return in cash totals $56,488. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,234/mo property income relative to a $790/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1911
0.34 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 |
|---|---|---|
| 2024-12-13 | Price change | $161,500 |
| 2024-12-05 | Listed for sale | $190,000 |
| 2024-11-01 | Pending sale | $190,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $241,310 | 12.07% |
| 2023-02-13 | $3631.45 | -17.37% | $215,316 | 10.00% |
| 2022-02-13 | $4394.66 | 1.01% | $195,742 | -4.80% |
Listed by: Daniel Kubinski • Crowned Eagle Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #6087733
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.
