Andres Plan, Riceland 50' Front Load Homesites,Mont Belvieu,TX,77523

Investment Highlights

Rental property for sale in Mont Belvieu at Andres Plan, Riceland 50' Front Load Homesites, Mont Belvieu, TX, 77523 priced at $404,990 pairs $2,906/mo rent with $26/mo cash flow after a $1,982/mo payment. Total monthly income equals $2,906/mo, and annual cash flow comes to $315/yr on $134,254 invested. Return on cash invested is 20.14% in year one, and rental yield stands at 8.61% on a $404,990 basis. Equity gained on principal adds $2,613/yr, and 5% annual appreciation accumulates to $111,891 by year five. Five-year ROI measures 105.34% and total cumulative return in cash reaches $141,418. For financing, Ziffy Mortgage’s DSCR program evaluates $2,906/mo property income against a $1,982/mo payment instead of your W2s, 1099s, or Tax returns.