Marigold Plan, Rogers Coves,Edinburg,TX,78541

Investment Highlights

Rental property for sale in Edinburg at Marigold Plan, Rogers Coves, Edinburg, TX, 78541 generates $2,214/mo in rent and, after a $1,170/mo payment, leaves $514/mo in cash flow. Total monthly income is $2,214/mo, and annual cash flow is $6,171/yr on $79,225 invested. Return on cash invested sits at 27.7% in year one, and rental yield is 11.12% on a $238,990 entry. Equity gained on principal adds $1,542/yr, while 5% annual appreciation builds toward $66,029 over five years. Five-year ROI reaches 145.87% and total cumulative return in cash sums $115,569. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,214/mo property income rather than buyer’s personal income.