The Capri Plan, Magnolia Park Estates,Mission,TX,78574

Investment Highlights

Investment property for sale in Mission at The Capri Plan, Magnolia Park Estates, Mission, TX, 78574 offers a 10.42% rental yield on a $392,000 purchase with $3,404/mo rent. Total monthly income registers $3,404/mo, and a $1,919/mo payment leaves $541/mo available for distribution. Annual cash flow reaches $6,493/yr on $129,948 to close, and return on cash invested stands at 24.91% in year one. Equity gained on principal adds $2,530/yr while 5% annual appreciation supports $108,302 over five years. Portfolio math shows five-year ROI at 131.12% and total cumulative return in cash at $170,388. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,404/mo property income against a $1,919/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.