Avery Plan, Blue Heron Estates, Mont Belvieu, TX, 77523 | $390/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2799 sft

57 Atascosita Trl, Dayton, TX, 77535

4 Bed
2 Bath
2251 sft

4705 Spring Ln, Baytown, TX, 77521

3 Bed
2 Bath
2445 sft

19210 Sunset Trails St, Crosby, TX, 77532

3 Bed
2 Bath
1651 sft

653 Canadian Trl, Dayton, TX, 77535

Nearby investment properties with comparable prices

4 Bed
2 Bath
1820 sft

1878 Glacier Gorge, Dayton, TX, 77535

4 Bed
2 Bath
1749 sft

784 Timber Heights Dr, Dayton, TX, 77535

4 Bed
3 Bath
2285 sft

406 Point Nemo St, Crosby, TX, 77532

4 Bed
3 Bath
2316 sft

18823 Austin Ridge Dr, 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 Avery Plan, Blue Heron Estates, Mont Belvieu, TX, 77523 at $389,250 posts ROI 23.54% with $390/mo cash flow from $3,158/mo rent. Total monthly income equals $3,158/mo, and annual cash flow records $4,682/yr on $129,036 to close. Return on cash invested measures 23.54% and rental yield reads 9.74% at the current $389,250. Equity gained on principal adds $2,512/yr, and 5% annual appreciation supports $107,543 by year five. Five-year ROI prints 123.54% and total cumulative return in cash totals $159,409.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,158/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA