Edgehill Plan, Riceland 50' Front Load Homesites, Mont Belvieu, TX, 77523 | $135/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2142 sft

207 Antelope Dr, Crosby, TX, 77532

4 Bed
3 Bath
2335 sft

4046 Country Club Dr, Baytown, TX, 77521

3 Bed
3 Bath
1989 sft

13207 Caylor Cir, Mont Belvieu, TX, 77535

4 Bed
3 Bath
2879 sft

2531 Bay Hill Dr, Baytown, TX, 77523

Nearby investment properties with comparable prices

3 Bed
3 Bath
2079 sft

Cheyenne Plan, Blue Heron Estates, Lztenn Mont Belvieu, TX, 77523

3 Bed
2 Bath
2538 sft

18703 Aquatic Dr, Humble, TX, 77346

4 Bed
3 Bath
2764 sft

12134 Meandering Stream Ln, Baytown, TX, 77523

5 Bed
4 Bath
2844 sft

8622 Lake Groove Ln, Baytown, TX, 77523

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 Edgehill Plan, Riceland 50' Front Load Homesites, Mont Belvieu, TX, 77523 earns $135/mo cash flow from $3,349/mo rent with a $2,212/mo payment. Total monthly income totals $3,349/mo, and annual cash flow totals $1,621/yr on $149,835 capital. ROI tracks 20.99% on current figures, and rental yield reads 8.89% at a $451,990 purchase. Equity gained on principal adds $2,917/yr, and 5% annual appreciation supports $124,877 over five years. Five-year ROI reaches 109.88% and total cumulative return in cash sums $164,635. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,349/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA