5514 Cedar Point Rd, Baytown, TX, 77523 | $2,634/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2258 sft

307 Spencer Lndg E, La Porte, TX, 77571

3 Bed
3 Bath
2710 sft

1121 Hickory Ter, Friendswood, TX, 77546

4 Bed
3 Bath
2781 sft

113 Crystal Reef Dr, League City, TX, 77573

4 Bed
4 Bath
3414 sft

4338 Tree Line Dr, Pasadena, TX, 77505

Nearby investment properties with comparable prices

Investment Property+ 1 more

4 Bed
4 Bath
1200 sft

613 24th St #A, San Leon, TX, 77539

3 Bed
2 Bath
1428 sft

10326 Antrim Ln, La Porte, TX, 77571

3 Bed
1 Bath
957 sft

2108 Camille St, Pasadena, TX, 77506

3 Bed
2 Bath
1836 sft

14647 Dartwood Dr, Houston, TX, 77049

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

Investment property for sale in Baytown at 5514 Cedar Point Rd, Baytown, TX, 77523 earns $2,634/mo cash flow from $4,240/mo rent with a $1,105/mo payment. Total monthly income totals $4,240/mo, and annual cash flow totals $31,612/yr on $74,873 capital. ROI tracks 62.13% on current figures, and rental yield reads 22.53% at a $225,860 purchase. Equity gained on principal adds $1,457/yr, and 5% annual appreciation supports $62,401 over five years. Five-year ROI reaches 330.49% and total cumulative return in cash sums $247,443. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,240/mo property income instead of your personal income.

Single Family

Built in 1989

4 Acres lot

$N/A/sqft

No HOA