Independence Plan, Bay CreekBaytownTX77521
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 Independence Plan, Bay Creek, Baytown, TX, 77521 uses $83,535 cash to close to unlock $4,565/yr annual cash flow and $380/mo monthly cash flow. Total monthly income runs $2,172/mo, and a $1,233/mo payment keeps the spread at $380/mo. Purchase price stands at $251,990, and rental yield measures 10.34% with $2,172/mo rent. Return on cash invested shows 25.37% in year one, and 5% annual appreciation builds toward $69,620 over five years. Five-year ROI reaches 133.38% and total cumulative return in cash records $111,419. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,172/mo property income covering a $1,233/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77521, Baytown, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,544 (100%) |
| Owner Occupied HU | 15,134 (57.0%) |
| Renter Occupied HU | 9,425 (35.5%) |
| Vacant Housing Units | 1,985 ( 7.5%) |
| Median Home Value | $271,862 |
| Average Home Value | $299,507 |
Housing Distribution
Address Breakdown
Residential
26,271
Single Family
18,075
Multi-Family
8,196
Businesses
1,214
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
