2909 Mossy Oak Dr,Terrell,TX,75161

Investment Highlights

Investment property for sale in Terrell at 2909 Mossy Oak Dr, Terrell, TX, 75161 offers a 8.58% rental yield on a $492,075 purchase with $3,520/mo rent. Total monthly income registers $3,520/mo, and a $2,408/mo payment leaves $21/mo available for distribution. Annual cash flow reaches $255/yr on $163,123 to close, and return on cash invested stands at 20.07% in year one. Equity gained on principal adds $3,175/yr while 5% annual appreciation supports $135,951 over five years. Portfolio math shows five-year ROI at 104.9% and total cumulative return in cash at $171,124. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,520/mo property income against a $2,408/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.