784 Marlin St, Bayou Vista, TX, 77563 | $2,354/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1686 sft

514 17th St, Galveston, TX, 77550

Airbnb Potential+ 2 more

5 Bed
3 Bath
2639 sft

3624 Avenue S 1/2, Galveston, TX, 77550

5 Bed
4 Bath
3547 sft

1906 Blue Quail Dr, Friendswood, TX, 77546

3 Bed
2 Bath
2172 sft

Juniper III Plan, Westwood, League City, TX, 77573

Nearby investment properties with comparable prices

4 Bed
2 Bath
1361 sft

2307 6th Ave N, Texas City, TX, 77590

3 Bed
1 Bath
1308 sft

26 S Pin Oak Dr, Texas City, TX, 77591

2 Bed
3 Bath
1282 sft

17746 Kings Park Ln, Houston, TX, 77058

3 Bed
2 Bath
1886 sft

1430 Delabrook Ct, Seabrook, TX, 77586

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 784 Marlin St, Bayou Vista, TX, 77563 priced at $214,310 pairs $3,878/mo rent with $2,354/mo cash flow after a $1,049/mo payment. Total monthly income equals $3,878/mo, and annual cash flow comes to $28,247/yr on $71,044 invested. Return on cash invested is 59.67% in year one, and rental yield stands at 21.71% on a $214,310 basis. Equity gained on principal adds $1,383/yr, and 5% annual appreciation accumulates to $59,210 by year five. Five-year ROI measures 317.26% and total cumulative return in cash reaches $225,397. For financing, Ziffy Mortgage’s DSCR program evaluates $3,878/mo property income against a $1,049/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1989

7,126 sqft lot

$N/A/sqft

No HOA