The Kessler (L454) Plan, SouthwindsBaytownTX77523




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 The Kessler (L454) Plan, Southwinds, Baytown, TX, 77523 earns $375/mo cash flow from $3,298/mo rent with a $2,012/mo payment. Total monthly income totals $3,298/mo, and annual cash flow totals $4,500/yr on $136,243 capital. ROI tracks 23.21% on current figures, and rental yield reads 9.63% at a $410,990 purchase. Equity gained on principal adds $2,652/yr, and 5% annual appreciation supports $113,549 over five years. Five-year ROI reaches 121.76% and total cumulative return in cash sums $165,886. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,298/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices











