2691 Gillespie, Crystal Beach, TX, 77650 | 6.23% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
946 sft

1528 Avenue O, Galveston, TX, 77550

Airbnb Potential+ 1 more

2 Bed
2 Bath
832 sft

500 Seawall Blvd UNIT 802, Galveston, TX, 77550

3 Bed
2 Bath
2207 sft

1917 28th Ave N, Texas City, TX, 77590

3 Bed
2 Bath
1583 sft

214 Tuna Ave, Galveston, TX, 77550

Nearby investment properties with comparable prices

3 Bed
3 Bath
1635 sft

1815 28th St, Galveston, TX, 77550

3 Bed
2 Bath
1610 sft

983 1/2 S Redfish, Pt Bolivar, TX, 77650

4 Bed
3 Bath
2075 sft

2402 Pine St, Galveston, TX, 77551

2 Bed
2 Bath
854 sft

1401 E Beach Dr UNIT 212, Galveston, TX, 77550

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

Total monthly income runs $3,167/mo, and a $2,986/mo payment. Purchase price stands at $610,000, and rental yield measures 6.23% with $3,167/mo rent. Return on cash invested shows 13.06% in year one, and 5% annual appreciation builds toward $168,532 over five years. Five-year ROI reaches 67.28% and total cumulative return in cash records $135,031. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,167/mo property income covering a $2,986/mo payment rather than investor’s personal income.

Single Family

Built in 2009

8,215 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 77650, Port Bolivar, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,494 (100%)
Owner Occupied HU	1,061 (30.4%)
Renter Occupied HU	178 ( 5.1%)
Vacant Housing Units	2,255 (64.5%)
Median Home Value	$428,038
Average Home Value	$474,239