395 Ling St, Bayou Vista, TX, 77563 | $714/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
744 sft

16721 Henry Morgan Rd, Jamaica Beach, TX, 77554

3 Bed
4 Bath
2741 sft

713 Via Lago, Webster, TX, 77598

The Haven (2204) Plan, Kemah Crossing - Luxe Series

3 Bed
3 Bath
2248 sft

The Haven (2204) Plan, Kemah Crossing - Luxe Series, Kemah, TX, 77565

3 Bed
2 Bath
1484 sft

4423 Peridot Ln, Friendswood, TX, 77546

Nearby investment properties with comparable prices

3 Bed
2 Bath
1311 sft

2401 33rd Ave N, Texas City, TX, 77590

3 Bed
2 Bath
1095 sft

5054 Celestial Ct, Hitchcock, TX, 77563

3 Bed
2 Bath
1707 sft

2709 Cedar Dr, La Marque, TX, 77568

2 Bed
2 Bath
1150 sft

301 21st St, Dickinson, TX, 77539

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

Rental property for sale in Bayou Vista at 395 Ling St, Bayou Vista, TX, 77563 priced at $288,200 pairs $2,779/mo rent with $714/mo cash flow after a $1,411/mo payment. Total monthly income equals $2,779/mo, and annual cash flow comes to $8,570/yr on $95,538 invested. Return on cash invested is 28.88% in year one, and rental yield stands at 11.57% on a $288,200 basis. Equity gained on principal adds $1,860/yr, and 5% annual appreciation accumulates to $79,624 by year five. Five-year ROI measures 152.26% and total cumulative return in cash reaches $145,467. For financing, Ziffy Mortgage’s DSCR program evaluates $2,779/mo property income against a $1,411/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1989

4,250 sqft lot

$N/A/sqft

$15 monthly HOA