Brazos Plan, Sapphire at La Sienna,Edinburg,TX,78542

Investment Highlights

Rental property for sale in Edinburg at Brazos Plan, Sapphire at La Sienna, Edinburg, TX, 78542 priced at $411,990 pairs $3,590/mo rent with $661/mo cash flow after a $2,016/mo payment. Total monthly income equals $3,590/mo, and annual cash flow comes to $7,929/yr on $136,575 invested. Return on cash invested is 25.71% in year one, and rental yield stands at 10.46% on a $411,990 basis. Equity gained on principal adds $2,659/yr, and 5% annual appreciation accumulates to $113,825 by year five. Five-year ROI measures 135.19% and total cumulative return in cash reaches $184,632. For financing, Ziffy Mortgage’s DSCR program evaluates $3,590/mo property income against a $2,016/mo payment instead of your W2s, 1099s, or Tax returns.