7000 County Road 131b,Terrell,TX,75161

Investment Highlights

Rental property for sale in Terrell at 7000 County Road 131b, Terrell, TX, 75161 generates $1,410/mo in rent and, after a $582/mo payment, leaves $564/mo in cash flow. Total monthly income is $1,410/mo, and annual cash flow is $6,771/yr on $39,449 invested. Return on cash invested sits at 37.07% in year one, and rental yield is 14.22% on a $119,000 entry. Equity gained on principal adds $768/yr, while 5% annual appreciation builds toward $32,878 over five years. Five-year ROI reaches 196.16% and total cumulative return in cash sums $77,381. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,410/mo property income rather than buyer’s personal income.