The Sawyer (S102) Plan, Kemah Crossing - City Series, Kemah, TX, 77565 | 3.47% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2177 sft

Bayshore Plan, Lake Mija Village, Seabrook, TX, 77586

4 Bed
3 Bath
2350 sft

5026 Gulf Stream Ln, Bacliff, TX, 77518

4 Bed
3 Bath
2329 sft

10518 Tenleyton Ln, Houston, TX, 77075

3 Bed
2 Bath
1789 sft

10439 Rocky Hollow Rd, La Porte, TX, 77571

Nearby investment properties with comparable prices

5 Bed
6 Bath
5503 sft

3318 King George Ln, Friendswood, TX, 77546

4 Bed
4 Bath
3450 sft

1818 Sterling Creek Dr, Friendswood, TX, 77546

4 Bed
3 Bath
1800 sft

1010 Kilgore Rd, Baytown, TX, 77520

5 Bed
6 Bath
5433 sft

9108 Quail Ridge Dr, Manvel, TX, 77578

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

Total monthly income equals $3,172/mo. Return on cash invested is 4.75% in year one, and rental yield stands at 3.47% on a $1,095,999 basis. Equity gained on principal adds $7,072/yr, and 5% annual appreciation accumulates to $302,804 by year five. Five-year ROI measures 22.71% and total cumulative return in cash reaches $80,639. For financing, Ziffy Mortgage’s DSCR program evaluates $3,172/mo property income against a $5,364/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 77565, Kemah, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,959 (100%)
Owner Occupied HU	2,585 (52.1%)
Renter Occupied HU	1,769 (35.7%)
Vacant Housing Units	605 (12.2%)
Median Home Value	$445,345
Average Home Value	$564,393