Espada Plan, Sapphire at La Sienna,Edinburg,TX,78542

Investment Highlights

Rental property for sale in Edinburg at Espada Plan, Sapphire at La Sienna, Edinburg, TX, 78542 priced at $387,990 converts $3,212/mo rent into $453/mo cash flow after a $1,899/mo obligation. Total monthly income equals $3,212/mo, and annual cash flow totals $5,436/yr on $128,619 invested. Return on cash invested prints 24.14% in year one, and rental yield reads 9.93% against a $387,990 entry. Equity gained on principal adds $2,504/yr, while 5% annual appreciation compiles into $107,194 by year five. Five-year ROI reaches 126.7% and total cumulative return in cash sums $162,961. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,212/mo property income covering a $1,899/mo payment, not borrower’s personal income.