12402 Old River Dr,Mont Belvieu,TX,77523

Investment Highlights

Rental property for sale in Mont Belvieu at 12402 Old River Dr, Mont Belvieu, TX, 77523 generates $2,016/mo in rent and, after a $1,370/mo payment, leaves $25/mo in cash flow. Total monthly income is $2,016/mo, and annual cash flow is $304/yr on $92,820 invested. Return on cash invested sits at 20.24% in year one, and rental yield is 8.64% on a $280,000 entry. Equity gained on principal adds $1,807/yr, while 5% annual appreciation builds toward $77,359 over five years. Five-year ROI reaches 105.84% and total cumulative return in cash sums $98,241. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,016/mo property income rather than buyer’s personal income.