Thames Plan, Blue Heron Estates,Diq1jl Mont Belvieu,TX,77523

Investment Highlights

Rental property for sale in Diq1jl Mont Belvieu at Thames Plan, Blue Heron Estates, Diq1jl Mont Belvieu, TX, 77523 priced at $430,250 pairs $3,877/mo rent with $817/mo cash flow after a $2,106/mo payment. Total monthly income equals $3,877/mo, and annual cash flow comes to $9,807/yr on $142,628 invested. Return on cash invested is 26.79% in year one, and rental yield stands at 10.81% on a $430,250 basis. Equity gained on principal adds $2,776/yr, and 5% annual appreciation accumulates to $118,870 by year five. Five-year ROI measures 140.94% and total cumulative return in cash reaches $201,021. For financing, Ziffy Mortgage’s DSCR program evaluates $3,877/mo property income against a $2,106/mo payment instead of your W2s, 1099s, or Tax returns.