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 Houston at 2812 Baywater Creek Ln, Houston, TX, 77089 listed at $412,900 pairs $3,836/mo rent with a $2,021/mo payment to leave $80/mo cash flow. Total monthly income runs $3,836/mo, and annual cash flow reaches $957/yr on $136,876 cash to close. Return on cash invested measures 20.61% in year one, and rental yield registers 11.15% at a $412,900 basis. Equity gained on principal adds $2,664/yr, and annual property appreciation at 5% supports $114,077 by year five. Five-year ROI tracks 110.4% and total cumulative return in cash totals $151,114. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,836/mo property income relative to a $2,021/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
8,058 sqft lot
$N/A/sqft
$820 monthly HOA
Neighborhood data shown for ZIP Code: 77089, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,319 (100%) |
| Owner Occupied HU | 13,025 (67.4%) |
| Renter Occupied HU | 5,404 (28.0%) |
| Vacant Housing Units | 890 ( 4.6%) |
| Median Home Value | $271,918 |
| Average Home Value | $299,359 |
Residential
19,373
Single Family
15,205
Multi-Family
4,168
Businesses
689
Date | Event | Price |
|---|---|---|
| 2025-05-22 | Price change | $415,000 |
| 2025-05-16 | Listed for sale | $419,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-30 | $2425.43 | 22.61% | $382,512 | -3.82% |
| 2023-10-30 | $1978.21 | 7.24% | $397,701 | 11.86% |
| 2022-10-30 | $1844.63 | N/A | $355,541 | 23.30% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
