514 E Bayshore DrSan LeonTX77539
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 San Leon at 514 E Bayshore Dr, San Leon, TX, 77539 priced at $475,000 pairs $3,508/mo rent with $130/mo cash flow after a $2,325/mo payment. Total monthly income equals $3,508/mo, and annual cash flow comes to $1,561/yr on $157,463 invested. Return on cash invested is 20.9% in year one, and rental yield stands at 8.86% on a $475,000 basis. Equity gained on principal adds $3,065/yr, and 5% annual appreciation accumulates to $131,234 by year five. Five-year ROI measures 109.39% and total cumulative return in cash reaches $172,255. For financing, Ziffy Mortgage’s DSCR program evaluates $3,508/mo property income against a $2,325/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
6,398 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77539, Dickinson, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,032 (100%) |
| Owner Occupied HU | 14,241 (67.7%) |
| Renter Occupied HU | 4,862 (23.1%) |
| Vacant Housing Units | 1,929 ( 9.2%) |
| Median Home Value | $283,214 |
| Average Home Value | $329,256 |
Housing Distribution
Address Breakdown
Residential
18,365
Single Family
16,040
Multi-Family
2,325
Businesses
1,136
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Braun • Bayou Properties Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #69227680
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.