5106 Bayside DrBeach CityTX77523
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 Beach City at 5106 Bayside Dr, Beach City, TX, 77523 listed at $614,999 pairs $2,666/mo rent with a $3,010/mo payment. Total monthly income runs $2,666/mo. Return on cash invested measures 9.93% in year one, and rental yield registers 5.2% at a $614,999 basis. Equity gained on principal adds $3,968/yr, and annual property appreciation at 5% supports $169,913 by year five. Five-year ROI tracks 50.54% and total cumulative return in cash totals $102,257. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,666/mo property income relative to a $3,010/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2009
0.47 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sarai Rumph • Rumph Realty LLC
Mls Name: HAR
Mls ID: #67302956