684 Warsaw St,Bayou Vista,TX,77563

Investment Highlights

Investment property for sale in Bayou Vista at 684 Warsaw St, Bayou Vista, TX, 77563 listed at $244,900 pairs $2,608/mo rent with a $1,199/mo payment to leave $851/mo cash flow. Total monthly income runs $2,608/mo, and annual cash flow reaches $10,214/yr on $81,184 cash to close. Return on cash invested measures 32.49% in year one, and rental yield registers 12.78% at a $244,900 basis. Equity gained on principal adds $1,580/yr, and annual property appreciation at 5% supports $67,661 by year five. Five-year ROI tracks 171.66% and total cumulative return in cash totals $139,361. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,608/mo property income relative to a $1,199/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).