3104 White Oak Rd,Terrell,TX,75161

Investment Highlights

Rental property for sale in Terrell at 3104 White Oak Rd, Terrell, TX, 75161 offers $4,397/mo rent that, after a $2,273/mo payment, leaves $1,094/mo cash flow. Total monthly income is $4,397/mo, and annual cash flow is $13,133/yr on $153,973 cash. Return on cash invested measures 28.44% in year one, and rental yield stands at 11.36% at a $464,475 entry. Equity gained on principal adds $2,997/yr while 5% annual appreciation compounds into $128,326 by year five. Five-year ROI records 149.8% and total cumulative return in cash reaches $230,654. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,397/mo property income versus a $2,273/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.