4209 W Bayside WayJamaica BeachTX77554
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
Rental property for sale in Jamaica Beach at 4209 W Bayside Way, Jamaica Beach, TX, 77554 priced at $643,300 pairs $5,278/mo rent with $700/mo cash flow after a $3,149/mo payment. Total monthly income equals $5,278/mo, and annual cash flow comes to $8,400/yr on $211,646 invested. Return on cash invested is 24.03% in year one, and rental yield stands at 9.85% on a $643,300 basis. Equity gained on principal adds $4,151/yr, and 5% annual appreciation accumulates to $177,732 by year five. Five-year ROI measures 126.15% and total cumulative return in cash reaches $266,998. For financing, Ziffy Mortgage’s DSCR program evaluates $5,278/mo property income against a $3,149/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1969
5,501 sqft lot
$N/A/sqft
$3 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77554, Galveston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,066 (100%) |
| Owner Occupied HU | 2,959 (26.7%) |
| Renter Occupied HU | 1,512 (13.7%) |
| Vacant Housing Units | 6,595 (59.6%) |
| Median Home Value | $500,114 |
| Average Home Value | $542,522 |
Housing Distribution
Address Breakdown
Residential
7,075
Single Family
5,318
Multi-Family
1,757
Businesses
295
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A