503 Pompano StBayou VistaTX77563
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 Bayou Vista at 503 Pompano St, Bayou Vista, TX, 77563 offers $3,323/mo rent that, after a $1,786/mo payment, leaves $728/mo cash flow. Total monthly income is $3,323/mo, and annual cash flow is $8,738/yr on $120,964 cash. Return on cash invested measures 27.13% in year one, and rental yield stands at 10.93% at a $364,900 entry. Equity gained on principal adds $2,355/yr while 5% annual appreciation compounds into $100,815 by year five. Five-year ROI records 142.81% and total cumulative return in cash reaches $172,752. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,323/mo property income versus a $1,786/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1981
4,599 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeree Rogers • VIP Properties Jeree C Rogers
Mls Name: HAR
Mls Provider:
Mls ID: #81242179
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.