2564 E Bayshore DrSan LeonTX77539
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 San Leon at 2564 E Bayshore Dr, San Leon, TX, 77539 priced at $699,900 converts $5,647/mo rent into $670/mo cash flow after a $3,426/mo obligation. Total monthly income equals $5,647/mo, and annual cash flow totals $8,035/yr on $230,267 invested. Return on cash invested prints 23.55% in year one, and rental yield reads 9.68% against a $699,900 entry. Equity gained on principal adds $4,516/yr, while 5% annual appreciation compiles into $193,369 by year five. Five-year ROI reaches 123.55% and total cumulative return in cash sums $284,504. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,647/mo property income covering a $3,426/mo payment, not borrower’s personal income.
Single Family
Built in 2013
0.58 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77539, Dickinson, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,032 (100%) |
| Owner Occupied HU | 14,241 (67.7%) |
| Renter Occupied HU | 4,862 (23.1%) |
| Vacant Housing Units | 1,929 ( 9.2%) |
| Median Home Value | $283,214 |
| Average Home Value | $329,256 |
Housing Distribution
Address Breakdown
Residential
18,365
Single Family
16,040
Multi-Family
2,325
Businesses
1,136
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices