Willow Plan, Beacon Point at Lago Mar 50' Homesites, Texas City, TX, 77591 | $477/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2403 sft

10207 Old Orchard Rd, La Porte, TX, 77571

4 Bed
4 Bath
2971 sft

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

3 Bed
3 Bath
2088 sft

1502 New Cedars Dr, Houston, TX, 77062

4 Bed
3 Bath
2592 sft

16050 Cedar Gully Dr, Friendswood, TX, 77546

Nearby investment properties with comparable prices

4 Bed
3 Bath
2321 sft

15707 Larkfield Dr, Houston, TX, 77059

3 Bed
2 Bath
1912 sft

29 Quintana Dr, Galveston, TX, 77554

4 Bed
2 Bath
2081 sft

13320 Harbor Point Dr, La Marque, TX, 77568

$ 342,800

ROI

Cash Flow/m

- Bed
- Bath
- sft

2110 Villa Flora Ln #CUNCAS, Cuncas Friendswood, TX, 77546

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 Texas City at Willow Plan, Beacon Point at Lago Mar 50' Homesites, Texas City, TX, 77591 offers $3,342/mo rent that, after a $1,972/mo payment, leaves $477/mo cash flow. Total monthly income is $3,342/mo, and annual cash flow is $5,721/yr on $133,591 cash. Return on cash invested measures 24.19% in year one, and rental yield stands at 9.95% at a $402,990 entry. Equity gained on principal adds $2,600/yr while 5% annual appreciation compounds into $111,339 by year five. Five-year ROI records 127.01% and total cumulative return in cash reaches $169,675. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,342/mo property income versus a $1,972/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: 77591, Texas City, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,747 (100%)
Owner Occupied HU	4,772 (54.6%)
Renter Occupied HU	3,181 (36.4%)
Vacant Housing Units	794 ( 9.1%)
Median Home Value	$284,863
Average Home Value	$350,868