San Luis Plan, Rogers Coves,Edinburg,TX,78541

Investment Highlights

Rental property for sale in Edinburg at San Luis Plan, Rogers Coves, Edinburg, TX, 78541 priced at $233,990 converts $2,146/mo rent into $482/mo cash flow after a $1,145/mo obligation. Total monthly income equals $2,146/mo, and annual cash flow totals $5,788/yr on $77,568 invested. Return on cash invested prints 27.37% in year one, and rental yield reads 11.01% against a $233,990 entry. Equity gained on principal adds $1,510/yr, while 5% annual appreciation compiles into $64,647 by year five. Five-year ROI reaches 144.11% and total cumulative return in cash sums $111,779. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,146/mo property income covering a $1,145/mo payment, not borrower’s personal income.