Edison Plan, Blue Heron Estates, Mont Belvieu, TX, 77523 | Equity Gain $2,428/yr

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

No similar rental properties found nearby.

Nearby investment properties with comparable prices

3 Bed
3 Bath
2436 sft

427 Zeus Mountains Dr, Crosby, TX, 77532

4 Bed
2 Bath
- sft

438 Magnetic Hill Dr, Crosby, TX, 77532

4 Bed
3 Bath
1687 sft

410 Zeus Mountains Dr, Crosby, TX, 77532

5 Bed
3 Bath
2439 sft

431 Century Farm Dr, Crosby, TX, 77532

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 Edison Plan, Blue Heron Estates, Mont Belvieu, TX, 77523 generates $0/mo in rent, after a $1,842/mo payment. Total monthly income is $0/mo. Return on cash invested sits at -5.84% in year one, and rental yield is 0% on a $376,250 entry. Equity gained on principal adds $2,428/yr, while 5% annual appreciation builds toward $103,951 over five years. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $0/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA