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 3921 Doris St, Bay City, TX, 77414 with 5% annual appreciation on a $339,000 basis while $3,049/mo rent supports operations. Total monthly income totals $3,049/mo and a $1,659/mo payment preserves $639/mo for cash returns. Annual cash flow comes to $7,663/yr on $112,379 deployed, and return on cash invested reaches 26.73% in year one. Equity gained on principal adds $2,188/yr, and five-year appreciation sums $93,659 alongside rental yield of 10.79%. Five-year ROI measures 140.63% and total cumulative return in cash totals $158,032.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,049/mo property income versus a $1,659/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1975
0.32 Acres 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 |
|---|---|---|
| 2023-08-31 | Price change | $339,000 |
| 2023-07-24 | Listed for sale | $349,000 |
| 2020-10-09 | Listing removed | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $222,690 | 10.00% |
| 2023-02-13 | $3345.31 | -18.15% | $202,445 | 10.00% |
| 2022-02-13 | $4087.18 | -0.59% | $184,041 | 10.00% |
Listed by: Ava Gutowski • Key 2 Texas Realty
Mls Name: HAR
Mls Provider:
Mls ID: #59965948
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.
