8111 Bayfield CirBaytownTX77523
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 8111 Bayfield Cir, Baytown, TX, 77523 listed at $369,900 pairs $2,873/mo rent with a $1,810/mo payment to leave $213/mo cash flow. Total monthly income runs $2,873/mo, and annual cash flow reaches $2,554/yr on $122,622 cash to close. Return on cash invested measures 21.99% in year one, and rental yield registers 9.32% at a $369,900 basis. Equity gained on principal adds $2,387/yr, and annual property appreciation at 5% supports $102,197 by year five. Five-year ROI tracks 115.33% and total cumulative return in cash totals $141,418. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,873/mo property income relative to a $1,810/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2018
6,229 sqft lot
$N/A/sqft
$363 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shelly Green • Allegiance Realty Associates, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #17146114
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.