5122 Creekside Ave, Cove, TX, 77523 | $613/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2207 sft

5435 Peacock Bass Dr, Baytown, TX, 77521

3 Bed
2 Bath
2000 sft

1209 S Kansas Ave, Anahuac, TX, 77514

3 Bed
2 Bath
2350 sft

5117 Glenvalley Dr, La Porte, TX, 77571

3 Bed
3 Bath
2523 sft

1514 Blossom Ln, Baytown, TX, 77521

Nearby investment properties with comparable prices

3 Bed
2 Bath
1832 sft

2326 Trinity Park Ct, Deer Park, TX, 77536

4 Bed
3 Bath
2260 sft

2218 Spring Rise Ln, Crosby, TX, 77532

$ 306,640

ROI

Cash Flow/m

3 Bed
2 Bath
1688 sft

8415 Rio Spring Dr, Mont Belvieu, TX, 77523

4 Bed
3 Bath
1759 sft

2119 Spring Hollow Dr, Baytown, TX, 77521

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 Cove at 5122 Creekside Ave, Cove, TX, 77523 generates $3,173/mo in rent and, after a $1,762/mo payment, leaves $613/mo in cash flow. Total monthly income is $3,173/mo, and annual cash flow is $7,356/yr on $119,340 invested. Return on cash invested sits at 26.07% in year one, and rental yield is 10.58% on a $360,000 entry. Equity gained on principal adds $2,323/yr, while 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 137.09% and total cumulative return in cash sums $163,605. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,173/mo property income rather than buyer’s personal income.

Single Family

Built in 2009

7,492 sqft lot

$N/A/sqft

No HOA