5330 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
Rental property for sale in Beach City at 5330 Bayside Dr, Beach City, TX, 77523 generates $2,455/mo in rent, after a $2,932/mo payment. Total monthly income is $2,455/mo. Return on cash invested sits at 9.07% in year one, and rental yield is 4.92% on a $599,000 entry. Equity gained on principal adds $3,865/yr, while 5% annual appreciation builds toward $165,493 over five years. Five-year ROI reaches 45.92% and total cumulative return in cash sums $90,502. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,455/mo property income rather than buyer’s personal income.
Single Family
Built in 1995
0.89 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mary Dunn • Mary Dunn Real Estate Inc
Mls Name: HAR
Mls ID: #34980086