Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Total monthly income runs $3,985/mo, and a $2,887/mo payment. Purchase price stands at $589,900, and rental yield measures 8.11% with $3,985/mo rent. Return on cash invested shows 18.76% in year one, and 5% annual appreciation builds toward $162,978 over five years. Five-year ROI reaches 97.9% and total cumulative return in cash records $189,993. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,985/mo property income covering a $2,887/mo payment rather than investor’s personal income.
Single Family
Built in 1950
2.13 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77414, Bay City, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,030 (100%) |
| Owner Occupied HU | 6,164 (47.3%) |
| Renter Occupied HU | 3,432 (26.3%) |
| Vacant Housing Units | 3,434 (26.4%) |
| Median Home Value | $189,855 |
| Average Home Value | $219,981 |
Residential
9,859
Single Family
8,140
Multi-Family
1,719
Businesses
776
Date | Event | Price |
|---|---|---|
| 2025-02-05 | Price change | $589,900 |
| 2024-09-28 | Listed for sale | $599,900 |
| 2023-07-22 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $480,630 | 23.51% |
| 2023-02-13 | $7409.44 | -11.76% | $389,147 | 10.00% |
| 2022-02-13 | $8397.13 | -0.36% | $353,770 | 7.44% |
Listed by: Julia Barrett • Ward Real Estate, Inc
Mls Name: HAR
Mls Provider:
Mls ID: #77300082
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.
