8319 Rio Spring Dr, Mont Belvieu, TX, 77523 | $956/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2010 sft

Fiji Plan, Ellis Cove, Seabrook, TX, 77586

4 Bed
3 Bath
2182 sft

Dawson Plan, Blue Heron Estates, U6fyd4 Mont Belvieu, TX, 77523

3 Bed
3 Bath
3459 sft

10447 Tree Hollow Cir, La Porte, TX, 77571

5 Bed
4 Bath
3904 sft

6723 Stableton Ln, Houston, TX, 77049

Nearby investment properties with comparable prices

4 Bed
3 Bath
2180 sft

8507 Lake Groove Ln, Baytown, TX, 77523

4 Bed
3 Bath
2362 sft

8522 E Highlands Xing, Highlands, TX, 77562

4 Bed
3 Bath
2757 sft

18727 Austin Ridge Dr, Crosby, TX, 77532

4 Bed
3 Bath
2316 sft

2502 Elliot Canyon Ln, Crosby, TX, 77532

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Mont Belvieu at 8319 Rio Spring Dr, Mont Belvieu, TX, 77523 offers a 11.45% rental yield on a $392,940 purchase with $3,750/mo rent. Total monthly income registers $3,750/mo, and a $1,923/mo payment leaves $956/mo available for distribution. Annual cash flow reaches $11,472/yr on $130,260 to close, and return on cash invested stands at 28.72% in year one. Equity gained on principal adds $2,536/yr while 5% annual appreciation supports $108,562 over five years. Portfolio math shows five-year ROI at 151.26% and total cumulative return in cash at $197,035. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,750/mo property income against a $1,923/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA