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 3204 3rd St, Bay City, TX, 77414 offers a 14.71% rental yield on a $144,400 purchase with $1,770/mo rent. Total monthly income registers $1,770/mo, and a $707/mo payment leaves $743/mo available for distribution. Annual cash flow reaches $8,915/yr on $47,869 to close, and return on cash invested stands at 38.53% in year one. Equity gained on principal adds $932/yr while 5% annual appreciation supports $39,895 over five years. Portfolio math shows five-year ROI at 203.91% and total cumulative return in cash at $97,608. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,770/mo property income against a $707/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1956
9,016 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 |
|---|---|---|
| 2025-09-08 | Listing removed | $162,500 |
| 2025-07-30 | Pending sale | $162,500 |
| 2025-07-16 | Listed for sale | $162,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-19 | $1850.50 | -3.08% | $135,010 | -0.05% |
| 2023-10-19 | $1909.37 | -26.16% | $135,080 | 10.00% |
| 2022-10-19 | $2585.75 | 14.40% | $122,800 | 53.42% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
