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 Bay City at 3201 J P Davis Ave #P, Bay City, TX, 77414 uses $67,958 cash to close to unlock $5,911/yr annual cash flow and $493/mo monthly cash flow. Total monthly income runs $1,950/mo, and a $1,003/mo payment keeps the spread at $493/mo. Purchase price stands at $205,000, and rental yield measures 11.41% with $1,950/mo rent. Return on cash invested shows 28.61% in year one, and 5% annual appreciation builds toward $56,638 over five years. Five-year ROI reaches 150.72% and total cumulative return in cash records $102,426. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,950/mo property income covering a $1,003/mo payment rather than investor’s personal income.
Single Family
Built in 2021
6,403 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: Leticia Gallegos • Nextgen Real Estate Properties
Mls Name: HAR
Mls ID: #49163620
