3106 White Oak Rd,Terrell,TX,75161

Investment Highlights

Investment property for sale in Terrell at 3106 White Oak Rd, Terrell, TX, 75161 offers a 9.35% rental yield on a $399,800 purchase with $3,114/mo rent. Total monthly income registers $3,114/mo, and a $1,957/mo payment leaves $271/mo available for distribution. Annual cash flow reaches $3,249/yr on $132,534 to close, and return on cash invested stands at 22.36% in year one. Equity gained on principal adds $2,580/yr while 5% annual appreciation supports $110,457 over five years. Portfolio math shows five-year ROI at 117.2% and total cumulative return in cash at $155,329. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,114/mo property income against a $1,957/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.