480 County Road 202SargentTX77414
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
Total monthly income runs $1,651/mo, and a $2,041/mo payment. Purchase price stands at $417,000, and rental yield measures 4.75% with $1,651/mo rent. Return on cash invested shows 8.48% in year one, and 5% annual appreciation builds toward $115,209 over five years. Five-year ROI reaches 42.79% and total cumulative return in cash records $59,149. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,651/mo property income covering a $2,041/mo payment rather than investor’s personal income.
Single Family
Built in 2007
5,270 sqft lot
$N/A/sqft
$12 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77414, Bay City, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
9,859
Single Family
8,140
Multi-Family
1,719
Businesses
776
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brooklyn Kresta • TopWater Real Estate LLC
Mls Name: HAR
Mls Provider:
Mls ID: #59567632
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.