3110 White Oak Rd,Terrell,TX,75161

Investment Highlights

Rental property for sale in Terrell at 3110 White Oak Rd, Terrell, TX, 75161 priced at $451,100 pairs $4,334/mo rent with $1,126/mo cash flow after a $2,208/mo payment. Total monthly income equals $4,334/mo, and annual cash flow comes to $13,513/yr on $149,540 invested. Return on cash invested is 28.95% in year one, and rental yield stands at 11.53% on a $451,100 basis. Equity gained on principal adds $2,911/yr, and 5% annual appreciation accumulates to $124,631 by year five. Five-year ROI measures 152.53% and total cumulative return in cash reaches $228,099. For financing, Ziffy Mortgage’s DSCR program evaluates $4,334/mo property income against a $2,208/mo payment instead of your W2s, 1099s, or Tax returns.