12219 W River Run Dr, Mont Belvieu, TX, 77523 | $293/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1847 sft

2939 Canadian Goose Ln, Baytown, TX, 77521

4 Bed
2 Bath
2097 sft

2211 Bonita Way, Baytown, TX, 77520

3 Bed
3 Bath
1736 sft

7318 Ironwood Ln, Baytown, TX, 77521

3 Bed
2 Bath
1388 sft

Aspen Plan, River Ranch Trails, Dayton, TX, 77535

Nearby investment properties with comparable prices

4 Bed
3 Bath
2338 sft

7922 Bighorn St, Baytown, TX, 77521

4 Bed
3 Bath
2198 sft

1539 Brenda Jean Dr, Crosby, TX, 77532

4 Bed
3 Bath
1979 sft

1731 W Stroker Rd, Crosby, TX, 77532

4 Bed
3 Bath
2260 sft

SILVERBELL Plan, Barrett Crossing, Crosby, TX, 77532

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

Investment property for sale in Mont Belvieu at 12219 W River Run Dr, Mont Belvieu, TX, 77523 earns $293/mo cash flow from $2,644/mo rent with a $1,618/mo payment. Total monthly income totals $2,644/mo, and annual cash flow totals $3,521/yr on $109,554 capital. ROI tracks 23.12% on current figures, and rental yield reads 9.6% at a $330,480 purchase. Equity gained on principal adds $2,133/yr, and 5% annual appreciation supports $91,306 over five years. Five-year ROI reaches 121.3% and total cumulative return in cash sums $132,893. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,644/mo property income instead of your personal income.

Single Family

Built in 2001

0.38 Acres lot

$N/A/sqft

No HOA