8107 Beaver St, Baytown, TX, 77523 | $529/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
2 Bath
1587 sft

1704 N Cleveland St, Dayton, TX, 77535

3 Bed
2 Bath
1344 sft

15816 Ramsey Rd, Crosby, TX, 77532

3 Bed
2 Bath
1496 sft

17311 Thor Well Ln, Crosby, TX, 77532

3 Bed
2 Bath
1639 sft

8702 Morning Dove Ln, Baytown, TX, 77521

Nearby investment properties with comparable prices

3 Bed
3 Bath
2384 sft

1914 Kamren Dr, Houston, TX, 77049

4 Bed
3 Bath
2217 sft

307 Squall Ct, Crosby, TX, 77532

3 Bed
2 Bath
1508 sft

12807 Old River Dr, Mont Belvieu, TX, 77523

3 Bed
2 Bath
1759 sft

271 Shekel Ln, Houston, TX, 77015

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 8107 Beaver St, Baytown, TX, 77523 earns $529/mo cash flow from $2,758/mo rent with a $1,518/mo payment. Total monthly income totals $2,758/mo, and annual cash flow totals $6,353/yr on $102,831 capital. ROI tracks 26.09% on current figures, and rental yield reads 10.67% at a $310,200 purchase. Equity gained on principal adds $2,002/yr, and 5% annual appreciation supports $85,703 over five years. Five-year ROI reaches 137.3% and total cumulative return in cash sums $141,190. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,758/mo property income instead of your personal income.

Single Family

Built in 2001

7,187 sqft lot

$N/A/sqft

$23 monthly HOA