511 Pompano St, Bayou Vista, TX, 77563 | $247/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1526 sft

1109 Black Rail St, La Marque, TX, 77568

4 Bed
2 Bath
2251 sft

2509 Pinebrook Ln, Seabrook, TX, 77586

3 Bed
2 Bath
1204 sft

2116 Monterrey St, Kemah, TX, 77565

4 Bed
2 Bath
1922 sft

2314 Hampton Rd, League City, TX, 77573

Nearby investment properties with comparable prices

$ 321,900

ROI

Cash Flow/m

- Bed
- Bath
- sft

3010 Palm Branch Dr, Texas City, TX, 77568

4 Bed
3 Bath
1759 sft

2220 Manila Ln, La Marque, TX, 77568

4 Bed
3 Bath
1759 sft

2220 Manila Ln, Texas City, TX, 77568

3 Bed
3 Bath
1853 sft

620 Sand Dollar Dr, Kemah, TX, 77565

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Bayou Vista at 511 Pompano St, Bayou Vista, TX, 77563 priced at $378,500 pairs $2,939/mo rent with $247/mo cash flow after a $1,853/mo payment. Total monthly income equals $2,939/mo, and annual cash flow comes to $2,964/yr on $125,473 invested. Return on cash invested is 22.27% in year one, and rental yield stands at 9.32% on a $378,500 basis. Equity gained on principal adds $2,442/yr, and 5% annual appreciation accumulates to $104,573 by year five. Five-year ROI measures 116.72% and total cumulative return in cash reaches $146,446. For financing, Ziffy Mortgage’s DSCR program evaluates $2,939/mo property income against a $1,853/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1978

4,599 sqft lot

$N/A/sqft

No HOA