5418 Cinnamon Lake DrBaytownTX77521
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 Baytown at 5418 Cinnamon Lake Dr, Baytown, TX, 77521 generates $2,748/mo in rent and, after a $1,121/mo payment, leaves $1,090/mo in cash flow. Total monthly income is $2,748/mo, and annual cash flow is $13,082/yr on $75,947 invested. Return on cash invested sits at 37.13% in year one, and rental yield is 14.39% on a $229,100 entry. Equity gained on principal adds $1,478/yr, while 5% annual appreciation builds toward $63,296 over five years. Five-year ROI reaches 196.64% and total cumulative return in cash sums $149,340. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,748/mo property income rather than buyer’s personal income.
Single Family
Built in 2004
5,603 sqft lot
$N/A/sqft
$29 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77521, Baytown, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,544 (100%) |
| Owner Occupied HU | 15,134 (57.0%) |
| Renter Occupied HU | 9,425 (35.5%) |
| Vacant Housing Units | 1,985 ( 7.5%) |
| Median Home Value | $271,862 |
| Average Home Value | $299,507 |
Housing Distribution
Address Breakdown
Residential
26,271
Single Family
18,075
Multi-Family
8,196
Businesses
1,214
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices