Navarre Plan, Stone Garden : Coastline Collection,Elmendorf,TX,78112

Investment Highlights

Rental property for sale in Elmendorf at Navarre Plan, Stone Garden: Coastline Collection, Elmendorf, TX, 78112 offers $2,545/mo rent that, after a $1,385/mo payment, leaves $533/mo cash flow. Total monthly income is $2,545/mo, and annual cash flow is $6,392/yr on $93,814 cash. Return on cash invested measures 26.72% in year one, and rental yield stands at 10.79% at a $282,999 entry. Equity gained on principal adds $1,826/yr while 5% annual appreciation compounds into $78,187 by year five. Five-year ROI records 140.59% and total cumulative return in cash reaches $131,894. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,545/mo property income versus a $1,385/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.