Trinity 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
Rental property for sale in Baytown at Trinity Plan, Bay Creek, Baytown, TX, 77521 priced at $338,990 converts $3,134/mo rent into $724/mo cash flow after a $1,659/mo obligation. Total monthly income equals $3,134/mo, and annual cash flow totals $8,683/yr on $112,375 invested. Return on cash invested prints 27.64% in year one, and rental yield reads 11.09% against a $338,990 entry. Equity gained on principal adds $2,187/yr, while 5% annual appreciation compiles into $93,657 by year five. Five-year ROI reaches 145.5% and total cumulative return in cash sums $163,501. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,134/mo property income covering a $1,659/mo payment, not borrower’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