14139 Little River Dr,Baytown,TX,77523

Investment Highlights

Rental property for sale in Baytown at 14139 Little River Dr, Baytown, TX, 77523 generates $3,239/mo in rent and, after a $2,007/mo payment, leaves $323/mo in cash flow. Total monthly income is $3,239/mo, and annual cash flow is $3,878/yr on $135,915 invested. Return on cash invested sits at 22.76% in year one, and rental yield is 9.48% on a $410,000 entry. Equity gained on principal adds $2,646/yr, while 5% annual appreciation builds toward $113,275 over five years. Five-year ROI reaches 119.38% and total cumulative return in cash sums $162,251. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,239/mo property income rather than buyer’s personal income.