405 Kelly LnBaytownTX77521
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 405 Kelly Ln, Baytown, TX, 77521 with 5% annual appreciation on a $245,400 basis while $2,489/mo rent supports operations. Total monthly income totals $2,489/mo and a $1,201/mo payment preserves $744/mo for cash returns. Annual cash flow comes to $8,928/yr on $81,350 deployed, and return on cash invested reaches 30.88% in year one. Equity gained on principal adds $1,584/yr, and five-year appreciation sums $67,800 alongside rental yield of 12.17%. Five-year ROI measures 162.96% and total cumulative return in cash totals $132,570.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,489/mo property income versus a $1,201/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1960
9,670 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77521, Baytown, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,544 (100%) |
| Owner Occupied HU | 15,134 (57.0%) |
| Renter Occupied HU | 9,425 (35.5%) |
| Vacant Housing Units | 1,985 ( 7.5%) |
| Median Home Value | $271,862 |
| Average Home Value | $299,507 |
Housing Distribution
Address Breakdown
Residential
26,271
Single Family
18,075
Multi-Family
8,196
Businesses
1,214
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices