Fanning Plan, Riceland 50' Alley Load Homesites, Mont Belvieu, TX, 77523 | $306/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
- Bath
2280 sft

7918 Swan Ln, Baytown, TX, 77523

4 Bed
3 Bath
3247 sft

5614 Calamus Cir, Baytown, TX, 77521

4 Bed
3 Bath
2992 sft

8322 Taro Ln, Baytown, TX, 77521

3 Bed
3 Bath
1905 sft

Eastgate Plan, Bay Creek, Baytown, TX, 77521

Nearby investment properties with comparable prices

4 Bed
3 Bath
2513 sft

726 Almond Willow Ln, Crosby, TX, 77532

4 Bed
3 Bath
2513 sft

726 Almond Willow, Crosby, TX, 77532

4 Bed
3 Bath
2585 sft

12038 Meandering Stream Dr, Mont Belvieu, TX, 77523

3 Bed
2 Bath
2202 sft

3203 W Piney Brook Dr, La Porte, TX, 77571

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 Fanning Plan, Riceland 50' Alley Load Homesites, Mont Belvieu, TX, 77523 with 5% annual appreciation on a $404,990 basis while $3,186/mo rent supports operations. Total monthly income totals $3,186/mo and a $1,982/mo payment preserves $306/mo for cash returns. Annual cash flow comes to $3,675/yr on $134,254 deployed, and return on cash invested reaches 22.65% in year one. Equity gained on principal adds $2,613/yr, and five-year appreciation sums $111,891 alongside rental yield of 9.44%. Five-year ROI measures 118.75% and total cumulative return in cash totals $159,430.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,186/mo property income versus a $1,982/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA