603 Willow StBaytownTX77520
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
Investment property for sale in Baytown at 603 Willow St, Baytown, TX, 77520 with 5% annual appreciation on a $149,199 basis while $1,121/mo rent supports operations. Total monthly income totals $1,121/mo and a $730/mo payment preserves $60/mo for cash returns. Annual cash flow comes to $723/yr on $49,459 deployed, and return on cash invested reaches 21.37% in year one. Equity gained on principal adds $963/yr, and five-year appreciation sums $41,221 alongside rental yield of 9.02%. Five-year ROI measures 111.96% and total cumulative return in cash totals $55,374.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,121/mo property income versus a $730/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1940
5,100 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77520, Baytown, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,239 (100%) |
| Owner Occupied HU | 7,282 (51.1%) |
| Renter Occupied HU | 5,550 (39.0%) |
| Vacant Housing Units | 1,407 ( 9.9%) |
| Median Home Value | $185,714 |
| Average Home Value | $251,401 |
Housing Distribution
Address Breakdown
Residential
14,072
Single Family
10,546
Multi-Family
3,526
Businesses
1,034
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices