2402 Llano Grande Ln,Edinburg,TX,78542

Investment Highlights

Investment property for sale in Edinburg at 2402 Llano Grande Ln, Edinburg, TX, 78542 offers a 9.37% rental yield on a $180,000 purchase with $1,405/mo rent. Total monthly income registers $1,405/mo, and a $881/mo payment leaves $125/mo available for distribution. Annual cash flow reaches $1,500/yr on $59,670 to close, and return on cash invested stands at 22.42% in year one. Equity gained on principal adds $1,162/yr while 5% annual appreciation supports $49,731 over five years. Portfolio math shows five-year ROI at 117.51% and total cumulative return in cash at $70,121. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,405/mo property income against a $881/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.