Dawson Plan, Blue Heron Estates,U6fyd4 Mont Belvieu,TX,77523

Investment Highlights

Investment property for sale in U6fyd4 Mont Belvieu at Dawson Plan, Blue Heron Estates, U6fyd4 Mont Belvieu, TX, 77523 offers a 9.65% rental yield on a $396,250 purchase with $3,187/mo rent. Total monthly income registers $3,187/mo, and a $1,939/mo payment leaves $370/mo available for distribution. Annual cash flow reaches $4,436/yr on $131,357 to close, and return on cash invested stands at 23.29% in year one. Equity gained on principal adds $2,557/yr while 5% annual appreciation supports $109,477 over five years. Portfolio math shows five-year ROI at 122.16% and total cumulative return in cash at $160,466. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,187/mo property income against a $1,939/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.