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 3410 5th St, Bay City, TX, 77414 offers a 9.28% rental yield on a $159,000 purchase with $1,230/mo rent. Total monthly income registers $1,230/mo, and a $778/mo payment leaves $100/mo available for distribution. Annual cash flow reaches $1,195/yr on $52,709 to close, and return on cash invested stands at 22.18% in year one. Equity gained on principal adds $1,026/yr while 5% annual appreciation supports $43,929 over five years. Portfolio math shows five-year ROI at 116.25% and total cumulative return in cash at $61,272. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,230/mo property income against a $778/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1956
10,497 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 |
|---|---|---|
| 2025-05-17 | Listed for sale | $159,000 |
| 2024-04-03 | Listing removed | N/A |
| 2023-12-27 | Price change | $1,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-17 | N/A | N/A | $103,160 | 16.58% |
| 2023-05-17 | $2061.89 | 5.04% | $88,490 | 20.38% |
| 2022-05-17 | $1962.98 | -8.66% | $73,510 | -3.42% |
Listed by: Jennifer Hurst • KJ Platinum Properties LLC
Mls Name: HAR
Mls Provider:
Mls ID: #32096038
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
