8311 Rusty Blackhaw Ln, Baytown, TX, 77523 | $413/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2178 sft

16650 Bluefin St, Crosby, TX, 77532

Idlewood Plan, Indian Springs : Cottage Collection

3 Bed
2 Bath
1418 sft

Idlewood Plan, Indian Springs : Cottage Collection, Crosby, TX, 77532

3 Bed
2 Bath
1568 sft

5305 Lorraine Dr, Baytown, TX, 77521

3 Bed
2 Bath
1388 sft

331 Century Farm Dr, Crosby, TX, 77532

Nearby investment properties with comparable prices

4 Bed
2 Bath
1582 sft

414 Harrison Hope Dr, Crosby, TX, 77532

4 Bed
3 Bath
1642 sft

17219 Boulder Beach Dr, Crosby, TX, 77532

4 Bed
2 Bath
1758 sft

2514 Pecan Manor St, Baytown, TX, 77520

$ 259,400

ROI

Cash Flow/m

- Bed
- Bath
- sft

18511 Juniper Haven Ct, Crosby, TX, 77336

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 8311 Rusty Blackhaw Ln, Baytown, TX, 77523 uses $101,108 cash to close to unlock $4,955/yr annual cash flow and $413/mo monthly cash flow. Total monthly income runs $2,582/mo, and a $1,493/mo payment keeps the spread at $413/mo. Purchase price stands at $305,000, and rental yield measures 10.16% with $2,582/mo rent. Return on cash invested shows 24.81% in year one, and 5% annual appreciation builds toward $84,266 over five years. Five-year ROI reaches 130.33% and total cumulative return in cash records $131,770. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,582/mo property income covering a $1,493/mo payment rather than investor’s personal income.

Single Family

Built in 2007

6,229 sqft lot

$N/A/sqft

No HOA