3321 E Clubhouse Dr,Edinburg,TX,78542

Investment Highlights

Investment property for sale in Edinburg at 3321 E Clubhouse Dr, Edinburg, TX, 78542 listed at $257,000 pairs $2,254/mo rent with a $1,258/mo payment to leave $426/mo cash flow. Total monthly income runs $2,254/mo, and annual cash flow reaches $5,116/yr on $85,196 cash to close. Return on cash invested measures 25.91% in year one, and rental yield registers 10.52% at a $257,000 basis. Equity gained on principal adds $1,658/yr, and annual property appreciation at 5% supports $71,004 by year five. Five-year ROI tracks 136.3% and total cumulative return in cash totals $116,124. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,254/mo property income relative to a $1,258/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).