Bynum Plan, Riceland 60' Homesites, Mont Belvieu, TX, 77523 | 7.75% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2121 sft

3402 Rolling River Dr, Baytown, TX, 77521

3 Bed
2 Bath
2184 sft

602 E Forest Ave, Shoreacres, TX, 77571

4 Bed
3 Bath
2649 sft

14314 Alberta Spruce Ln, Crosby, TX, 77532

4 Bed
4 Bath
2636 sft

2655 Homestead Ranch Ln, Crosby, TX, 77532

Nearby investment properties with comparable prices

$ 444,900

ROI

Cash Flow/m

4 Bed
3 Bath
2293 sft

11835 Sawgrass Dr, Mont Belvieu, TX, 77523

$ 444,900

ROI

Cash Flow/m

4 Bed
3 Bath
2544 sft

12335 Hackberry Dr, Mont Belvieu, TX, 77523

4 Bed
3 Bath
3058 sft

14718 Kings Head Dr, Houston, TX, 77044

4 Bed
3 Bath
2792 sft

Kimball Plan, Scotts Bend 70', 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

Rental property for sale in Mont Belvieu at Bynum Plan, Riceland 60' Homesites, Mont Belvieu, TX, 77523 priced at $522,990 pairs $3,376/mo rent with after a $2,560/mo payment. Total monthly income equals $3,376/mo. Return on cash invested is 17.67% in year one, and rental yield stands at 7.75% on a $522,990 basis. Equity gained on principal adds $3,375/yr, and 5% annual appreciation accumulates to $144,492 by year five. Five-year ROI measures 92% and total cumulative return in cash reaches $158,294. For financing, Ziffy Mortgage’s DSCR program evaluates $3,376/mo property income against a $2,560/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA