2031 Emerald, Lake Trail Dayton, TX, 77525 | Equity Gain $1,693/yr

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

No similar rental properties found nearby.

Nearby investment properties with comparable prices

3 Bed
2 Bath
1330 sft

8626 Bar Harbor Dr, Baytown, TX, 77521

3 Bed
2 Bath
1409 sft

1718 Serenity Moon Dr, Crosby, TX, 77532

4 Bed
2 Bath
1607 sft

1318 Gamma Grass Dr, Crosby, TX, 77532

3 Bed
2 Bath
1415 sft

522 Road 5138, Cleveland, TX, 77327

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Lake Trail Dayton at 2031 Emerald, Lake Trail Dayton, TX, 77525 offers a 0% rental yield on a $262,400 purchase with $0/mo rent. 83% in year one. Equity gained on principal adds $1,693/yr while 5% annual appreciation supports $72,496 over five years. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $0/mo property income against a $1,284/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA