14118 Little River Dr,Baytown,TX,77523

Investment Highlights

Investment property for sale in Baytown at 14118 Little River Dr, Baytown, TX, 77523 listed at $420,000 pairs $3,244/mo rent with a $2,056/mo payment to leave $257/mo cash flow. Total monthly income runs $3,244/mo, and annual cash flow reaches $3,084/yr on $139,230 cash to close. Return on cash invested measures 22.12% in year one, and rental yield registers 9.27% at a $420,000 basis. Equity gained on principal adds $2,710/yr, and annual property appreciation at 5% supports $116,038 by year five. Five-year ROI tracks 115.93% and total cumulative return in cash totals $161,407. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,244/mo property income relative to a $2,056/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).