Somerset Plan, Sterling Point at Baytown Crossings : Fairway CollectionBaytownTX77521
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 Somerset Plan, Sterling Point at Baytown Crossings: Fairway Collection, Baytown, TX, 77521 earns $416/mo cash flow from $3,089/mo rent with a $1,840/mo payment. Total monthly income totals $3,089/mo, and annual cash flow totals $4,987/yr on $124,641 capital. ROI tracks 23.91% on current figures, and rental yield reads 9.86% at a $375,990 purchase. Equity gained on principal adds $2,426/yr, and 5% annual appreciation supports $103,879 over five years. Five-year ROI reaches 125.52% and total cumulative return in cash sums $156,446. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,089/mo property income instead of your personal income.
Single Family
Built in 2024
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
