Kepley Plan, Riceland 50' Front Load Homesites, Mont Belvieu, TX, 77523 | $142/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1516 sft

14503 Sweet Water Dr, Baytown, TX, 77523

4 Bed
2 Bath
1931 sft

8402 Piping Rock St, Cove, TX, 77523

4 Bed
2 Bath
2327 sft

15727 W Chamfer Way, Crosby, TX, 77532

4 Bed
2 Bath
2112 sft

4530 Crown Ln, Baytown, TX, 77521

Nearby investment properties with comparable prices

5 Bed
3 Bath
2569 sft

105 Palmer Bayou Ct, Dayton, TX, 77535

3 Bed
3 Bath
2447 sft

Lassen Plan, Encino Estates, Dayton, TX, 77535

4 Bed
4 Bath
2782 sft

823 Timber Heights Dr, Dayton, TX, 77535

4 Bed
3 Bath
2700 sft

Victoria Plan, River Ranch, Dayton, TX, 77535

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 Kepley Plan, Riceland 50' Front Load Homesites, Mont Belvieu, TX, 77523 uses $139,890 cash to close to unlock $1,699/yr annual cash flow and $142/mo monthly cash flow. Total monthly income runs $3,142/mo, and a $2,065/mo payment keeps the spread at $142/mo. Purchase price stands at $421,990, and rental yield measures 8.93% with $3,142/mo rent. Return on cash invested shows 21.12% in year one, and 5% annual appreciation builds toward $116,588 over five years. Five-year ROI reaches 110.58% and total cumulative return in cash records $154,688. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,142/mo property income covering a $2,065/mo payment rather than investor’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA