SUTHERLAND Plan, Reveille Estates,College Station,TX,77845

Investment Highlights

Investment property for sale in College Station at SUTHERLAND Plan, Reveille Estates, College Station, TX, 77845 listed at $281,990 pairs $2,767/mo rent with a $1,380/mo payment to leave $762/mo cash flow. Total monthly income runs $2,767/mo, and annual cash flow reaches $9,143/yr on $93,480 cash to close. Return on cash invested measures 29.69% in year one, and rental yield registers 11.77% at a $281,990 basis. Equity gained on principal adds $1,820/yr, and annual property appreciation at 5% supports $77,909 by year five. Five-year ROI tracks 156.49% and total cumulative return in cash totals $146,289. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,767/mo property income relative to a $1,380/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).