Granbury Plan, Rumfield Estates,North Richland Hills,TX,76182

Investment Highlights

Investment property for sale in North Richland Hills at Granbury Plan, Rumfield Estates, North Richland Hills, TX, 76182 listed at $603,900 pairs $5,942/mo rent with a $2,956/mo payment to leave $1,647/mo cash flow. Total monthly income runs $5,942/mo, and annual cash flow reaches $19,768/yr on $198,683 cash to close. Return on cash invested measures 30.01% in year one, and rental yield registers 11.81% at a $603,900 basis. Equity gained on principal adds $3,897/yr, and annual property appreciation at 5% supports $166,846 by year five. Five-year ROI tracks 158.21% and total cumulative return in cash totals $314,328. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,942/mo property income relative to a $2,956/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).