4810 Legends Bay DrBaytownTX77523
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 4810 Legends Bay Dr, Baytown, TX, 77523 earns $191/mo cash flow from $3,037/mo rent with a $1,933/mo payment. Total monthly income totals $3,037/mo, and annual cash flow totals $2,291/yr on $130,943 capital. ROI tracks 21.66% on current figures, and rental yield reads 9.23% at a $395,000 purchase. Equity gained on principal adds $2,549/yr, and 5% annual appreciation supports $109,131 over five years. Five-year ROI reaches 113.54% and total cumulative return in cash sums $148,674. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,037/mo property income instead of your personal income.
Single Family
Built in 2011
5,837 sqft lot
$N/A/sqft
$450 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tafi Daniels • RE/MAX ONE - Premier
Mls Name: HAR
Mls Provider:
Mls ID: #17976112
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.