34 Dolphin St, Bayou Vista, TX, 77563 | $978/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
3038 sft

2250 Broadway St, San Leon, TX, 77539

3 Bed
2 Bath
1884 sft

203 Las Brisas St, Kemah, TX, 77565

4 Bed
3 Bath
2201 sft

18655 Martinique Dr, Houston, TX, 77058

4 Bed
2 Bath
2174 sft

422 Magnolia Way, League City, TX, 77573

Nearby investment properties with comparable prices

3 Bed
3 Bath
1727 sft

621 Sand Dollar Dr, Kemah, TX, 77565

3 Bed
2 Bath
1900 sft

13525 Bonita Island Way, La Marque, TX, 77568

3 Bed
3 Bath
1727 sft

539 Avisa Dr, Kemah, TX, 77565

3 Bed
2 Bath
1745 sft

18303 Anne Dr, Houston, TX, 77058

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

Investment property for sale in Bayou Vista at 34 Dolphin St, Bayou Vista, TX, 77563 at $369,000 posts ROI 29.5% with $978/mo cash flow from $3,602/mo rent. Total monthly income equals $3,602/mo, and annual cash flow records $11,737/yr on $122,324 to close. Return on cash invested measures 29.5% and rental yield reads 11.71% at the current $369,000. Equity gained on principal adds $2,381/yr, and 5% annual appreciation supports $101,948 by year five. Five-year ROI prints 155.54% and total cumulative return in cash totals $190,263.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,602/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 1973

4,499 sqft lot

$N/A/sqft

No HOA