125 Dove Trl, Richwood, TX, 77531 | $658/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2148 sft

46 Ivy Ct, Jones Creek, TX, 77541

2 Bed
2 Bath
912 sft

116 Howard Ave #F, Surfside Beach, TX, 77541

3 Bed
2 Bath
1323 sft

14 Sarita Rd, Angleton, TX, 77515

3 Bed
2 Bath
1287 sft

221 Seashell Dr, Surfside Beach, TX, 77541

Nearby investment properties with comparable prices

3 Bed
2 Bath
1380 sft

1312 Sagebrush St, Angleton, TX, 77515

3 Bed
2 Bath
1840 sft

1501 Azalea St, Sweeny, TX, 77480

Rental Income+ 1 more

3 Bed
1 Bath
1359 sft

1723 Avenue B, Danbury, TX, 77534

3 Bed
2 Bath
1520 sft

904 Avenue C, Sweeny, TX, 77480

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 Richwood at 125 Dove Trl, Richwood, TX, 77531 earns $658/mo cash flow from $2,507/mo rent with a $1,273/mo payment. Total monthly income totals $2,507/mo, and annual cash flow totals $7,892/yr on $86,190 capital. ROI tracks 29.07% on current figures, and rental yield reads 11.57% at a $260,000 purchase. Equity gained on principal adds $1,678/yr, and 5% annual appreciation supports $71,833 over five years. Five-year ROI reaches 153.18% and total cumulative return in cash sums $132,029. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,507/mo property income instead of your personal income.

Single Family

Built in 2003

8,877 sqft lot

$N/A/sqft

No HOA