402 E James StBaytownTX77520
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Baytown at 402 E James St, Baytown, TX, 77520 offers a 22.39% rental yield on a $116,600 purchase with $2,176/mo rent. Total monthly income registers $2,176/mo, and a $571/mo payment leaves $1,347/mo available for distribution. Annual cash flow reaches $16,158/yr on $38,653 to close, and return on cash invested stands at 61.71% in year one. Equity gained on principal adds $752/yr while 5% annual appreciation supports $32,214 over five years. Portfolio math shows five-year ROI at 328.3% and total cumulative return in cash at $126,896. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,176/mo property income against a $571/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2020
5,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77520, Baytown, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,239 (100%) |
| Owner Occupied HU | 7,282 (51.1%) |
| Renter Occupied HU | 5,550 (39.0%) |
| Vacant Housing Units | 1,407 ( 9.9%) |
| Median Home Value | $185,714 |
| Average Home Value | $251,401 |
Housing Distribution
Address Breakdown
Residential
14,072
Single Family
10,546
Multi-Family
3,526
Businesses
1,034
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices