Cypress Plan, Blue Heron Estates,Mont Belvieu,TX,77523

Investment Highlights

Investment property for sale in Mont Belvieu at Cypress Plan, Blue Heron Estates, Mont Belvieu, TX, 77523 listed at $429,250 pairs $3,654/mo rent with a $2,101/mo payment to leave $601/mo cash flow. Total monthly income runs $3,654/mo, and annual cash flow reaches $7,218/yr on $142,296 cash to close. Return on cash invested measures 24.98% in year one, and rental yield registers 10.22% at a $429,250 basis. Equity gained on principal adds $2,770/yr, and annual property appreciation at 5% supports $118,594 by year five. Five-year ROI tracks 131.26% and total cumulative return in cash totals $186,775. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,654/mo property income relative to a $2,101/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).