2504 E 25th St, Mission, TX, 78574 | $172/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
2 Bath
1780 sft

800 Alameda Dr, Mission, TX, 78574

3 Bed
2 Bath
1437 sft

621 W Stevenson Ave, Alton, TX, 78573

4 Bed
3 Bath
1494 sft

1204 S Rockport St, Mission, TX, 78573

2 Bed
2 Bath
1461 sft

7301 Monroe St, Mission, TX, 78572

Nearby investment properties with comparable prices

4 Bed
2 Bath
1500 sft

2901 Upas Ave, McAllen, TX, 78501

Cottage Plan, Retama Village (55+) at Bentsen Palm

2 Bed
2 Bath
1261 sft

Cottage Plan, Retama Village (55+) at Bentsen Palm, Mission, TX, 78572

3 Bed
2 Bath
1443 sft

San Luis Plan, Rogers Coves, Edinburg, TX, 78541

3 Bed
2 Bath
1877 sft

3214 El Paso Dr, Weslaco, TX, 78599

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 2504 E 25th St, Mission, TX, 78574 uses $91,163 cash to close to unlock $2,069/yr annual cash flow and $172/mo monthly cash flow. Total monthly income runs $2,128/mo, and a $1,346/mo payment keeps the spread at $172/mo. Purchase price stands at $275,000, and rental yield measures 9.29% with $2,128/mo rent. Return on cash invested shows 22.18% in year one, and 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 116.24% and total cumulative return in cash records $105,971. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,128/mo property income covering a $1,346/mo payment rather than investor’s personal income.

Single Family

Built in 2015

8,489 sqft lot

$N/A/sqft

No HOA