2304 N Revolution St, Edinburg, TX, 78541 | $200/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1551 sft

404 Jupiter St, Mission, TX, 78572

2 Bed
2 Bath
2004 sft

307 Rebecca Dr, Alamo, TX, 78516

3 Bed
2 Bath
1457 sft

1100 Country Club Dr, Mission, TX, 78572

3 Bed
3 Bath
2008 sft

901 E Dallas Ave APT 6, McAllen, TX, 78501

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

911 S South, Mission, TX, 78572

3 Bed
2 Bath
1555 sft

1305 S Moore Fld, Mission, TX, 78572

3 Bed
2 Bath
1185 sft

4405 Quail Ave, McAllen, TX, 78504

3 Bed
2 Bath
1348 sft

6608 Primavera 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 Edinburg at 2304 N Revolution St, Edinburg, TX, 78541 earns $200/mo cash flow from $2,063/mo rent with a $1,282/mo payment. Total monthly income totals $2,063/mo, and annual cash flow totals $2,403/yr on $86,853 capital. ROI tracks 22.68% on current figures, and rental yield reads 9.45% at a $262,000 purchase. Equity gained on principal adds $1,691/yr, and 5% annual appreciation supports $72,386 over five years. Five-year ROI reaches 118.92% and total cumulative return in cash sums $103,281. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,063/mo property income instead of your personal income.

Single Family

Built in 2024

5,884 sqft lot

$N/A/sqft

No HOA