765 Marlin St, Bayou Vista, TX, 77563 | $375/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2244 sft

2355 Golden Shores Ln, League City, TX, 77573

The Sawyer (S102) Plan, Kemah Crossing - City Series

3 Bed
3 Bath
1646 sft

The Sawyer (S102) Plan, Kemah Crossing - City Series, Kemah, TX, 77565

5 Bed
4 Bath
4541 sft

1602 Old Orchard Ln, Seabrook, TX, 77586

2 Bed
2 Bath
6268 sft

1006 23rd St, San Leon, TX, 77539

Nearby investment properties with comparable prices

3 Bed
2 Bath
2248 sft

2875 Torano Cir, League City, TX, 77573

3 Bed
2 Bath
1912 sft

Periwinkle Plan, Legacy, League City, TX, 77573

Willow Plan, Beacon Point at Lago Mar 50' Homesites

4 Bed
3 Bath
2459 sft

Willow Plan, Beacon Point at Lago Mar 50' Homesites, Texas City, TX, 77591

3 Bed
2 Bath
2200 sft

2713 Mackinac Bay Dr, Texas City, TX, 77568

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

Rental property for sale in Bayou Vista at 765 Marlin St, Bayou Vista, TX, 77563 priced at $472,000 pairs $3,731/mo rent with $375/mo cash flow after a $2,310/mo payment. Total monthly income equals $3,731/mo, and annual cash flow comes to $4,497/yr on $156,468 invested. Return on cash invested is 22.78% in year one, and rental yield stands at 9.49% on a $472,000 basis. Equity gained on principal adds $3,046/yr, and 5% annual appreciation accumulates to $130,405 by year five. Five-year ROI measures 119.47% and total cumulative return in cash reaches $186,925. For financing, Ziffy Mortgage’s DSCR program evaluates $3,731/mo property income against a $2,310/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1993

4,626 sqft lot

$N/A/sqft

No HOA