Tavern Plan, Newport Grove 50s, Dftgsj Crosby, TX, 77532 | $360/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1515 sft

3212 Bostic St #B, Houston, TX, 77093

3 Bed
3 Bath
1515 sft

3212 Bostic St #A, Houston, TX, 77093

3 Bed
2 Bath
1602 sft

9311 Long Fin Dr, Baytown, TX, 77521

3 Bed
2 Bath
1975 sft

5106 Glenpark Dr, La Porte, TX, 77571

Nearby investment properties with comparable prices

Everett II Plan, Synova : Avante Collection

3 Bed
3 Bath
1749 sft

Everett II Plan, Synova : Avante Collection, Crosby, TX, 77532

4 Bed
2 Bath
1800 sft

Pedernales Plan, Bay Creek, Baytown, TX, 77521

4 Bed
2 Bath
1655 sft

18523 Juniper Haven Ct, Crosby, TX, 77532

Walsh Plan, Scotts Bend : Classic Collection

4 Bed
2 Bath
1900 sft

Walsh Plan, Scotts Bend : Classic Collection, Baytown, TX, 77521

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

Rental property for sale in Dftgsj Crosby at Tavern Plan, Newport Grove 50s, Dftgsj Crosby, TX, 77532 offers $2,836/mo rent that, after a $1,704/mo payment, leaves $360/mo cash flow. Total monthly income is $2,836/mo, and annual cash flow is $4,322/yr on $115,425 cash. Return on cash invested measures 23.65% in year one, and rental yield stands at 9.77% at a $348,190 entry. Equity gained on principal adds $2,247/yr while 5% annual appreciation compounds into $96,198 by year five. Five-year ROI records 124.15% and total cumulative return in cash reaches $143,302. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,836/mo property income versus a $1,704/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 77532, Crosby, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,959 (100%)
Owner Occupied HU	10,830 (77.6%)
Renter Occupied HU	2,376 (17.0%)
Vacant Housing Units	753 ( 5.4%)
Median Home Value	$295,326
Average Home Value	$329,899