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% |
Rental property for sale in Bay City at 2912 J P Davis Ave #P, Bay City, TX, 77414 generates $820/mo in rent and, after a $514/mo payment, leaves $73/mo in cash flow. Total monthly income is $820/mo, and annual cash flow is $879/yr on $34,808 invested. Return on cash invested sits at 22.43% in year one, and rental yield is 9.37% on a $105,000 entry. Equity gained on principal adds $678/yr, while 5% annual appreciation builds toward $29,010 over five years. Five-year ROI reaches 117.7% and total cumulative return in cash sums $40,970. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $820/mo property income rather than buyer’s personal income.
Single Family
Built in 1960
7,492 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Santos Gloria • Teifke Real Estate
Mls Name: HAR
Mls ID: #80697961
