1505 W 25th St, Mission, TX, 78574 | $125/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1188 sft

1513 Thompson Rd, Mission, TX, 78573

4 Bed
3 Bath
2244 sft

3013 N Elm Ave, Edinburg, TX, 78541

3 Bed
2 Bath
1112 sft

409 Casiano St, Donna, TX, 78537

3 Bed
5 Bath
2006 sft

901 E Dallas Ave APT 15, McAllen, TX, 78501

Nearby investment properties with comparable prices

3 Bed
2 Bath
1382 sft

418 Chula Vista Dr, San Juan, TX, 78589

3 Bed
2 Bath
1264 sft

2409 N 25 1/2 St, McAllen, TX, 78501

4 Bed
2 Bath
1477 sft

2811 La Mora Ln, Edinburg, TX, 78541

5 Bed
3 Bath
2166 sft

1302 S Ironwood St, Pharr, TX, 78577

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Mission at 1505 W 25th St, Mission, TX, 78574 earns $125/mo cash flow from $1,761/mo rent with a $1,126/mo payment. Total monthly income totals $1,761/mo, and annual cash flow totals $1,502/yr on $76,245 capital. ROI tracks 21.88% on current figures, and rental yield reads 9.19% at a $230,000 purchase. Equity gained on principal adds $1,484/yr, and 5% annual appreciation supports $63,545 over five years. Five-year ROI reaches 114.67% and total cumulative return in cash sums $87,427. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,761/mo property income instead of your personal income.

Single Family

Built in 2015

6,059 sqft lot

$N/A/sqft

No HOA