9603 Indian Trl, Mont Belvieu, TX, 77523 | $62/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2110 sft

16126 Spinnaker Dr, Crosby, TX, 77532

3 Bed
2 Bath
1235 sft

3444 Birch Ln, Deer Park, TX, 77536

3 Bed
2 Bath
1514 sft

16706 Bear Bayou Dr, Channelview, TX, 77530

4 Bed
2 Bath
1735 sft

17347 Roxboro Ridge Ln, Crosby, TX, 77532

Nearby investment properties with comparable prices

3 Bed
2 Bath
1477 sft

12019 Meandering Stream Dr, Mont Belvieu, TX, 77523

3 Bed
2 Bath
1477 sft

12035 Rushing Ridge Dr, Mont Belvieu, TX, 77523

3 Bed
2 Bath
2047 sft

4503 Cedar Sage Dr, Baytown, TX, 77521

4 Bed
2 Bath
1900 sft

9322 Long Fin Dr, Baytown, TX, 77521

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 9603 Indian Trl, Mont Belvieu, TX, 77523 listed at $357,000 pairs $2,600/mo rent with a $1,747/mo payment to leave $62/mo cash flow. Total monthly income runs $2,600/mo, and annual cash flow reaches $740/yr on $118,346 cash to close. Return on cash invested measures 20.53% in year one, and rental yield registers 8.74% at a $357,000 basis. Equity gained on principal adds $2,304/yr, and annual property appreciation at 5% supports $98,633 by year five. Five-year ROI tracks 107.41% and total cumulative return in cash totals $127,120. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,600/mo property income relative to a $1,747/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2012

9,583 sqft lot

$N/A/sqft

No HOA