2530 Fm 3131, Edna, TX, 77957 | $142/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2530 Fm 3131, Edna, TX, 77957 | $142/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1641 sft

116 Del Mar Dr, Port Lavaca, TX, 77979

3 Bed
2 Bath
2063 sft

7134 Old Highway Rd, Inez, TX, 77968

4 Bed
2 Bath
1926 sft

2631 Benbow Rd, Inez, TX, 77968

4 Bed
2 Bath
2401 sft

1106 Brookhollow Dr, Port Lavaca, TX, 77979

Nearby investment properties with comparable prices

4 Bed
3 Bath
2148 sft

5596 Fm 616, Vanderbilt, TX, 77991

3 Bed
2 Bath
1664 sft

310 Cardinal Dr, Port Lavaca, TX, 77979

3 Bed
2 Bath
1664 sft

306 Cardinal Dr, Port Lavaca, TX, 77979

3 Bed
2 Bath
1664 sft

316 Cardinal Dr, Port Lavaca, TX, 77979

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 Edna at 2530 Fm 3131, Edna, TX, 77957 offers a 9.03% rental yield on a $339,000 purchase with $2,552/mo rent. Total monthly income registers $2,552/mo, and a $1,659/mo payment leaves $142/mo available for distribution. Annual cash flow reaches $1,699/yr on $112,379 to close, and return on cash invested stands at 21.42% in year one. Equity gained on principal adds $2,188/yr while 5% annual appreciation supports $93,659 over five years. Portfolio math shows five-year ROI at 112.16% and total cumulative return in cash at $126,040. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,552/mo property income against a $1,659/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1951

3.79 Acres lot

$N/A/sqft

No HOA

More details about the property

This beautiful 4-bedroom, 2-bathroom home that sits in 2,405 sq ft of comfortable living space and surrounded by well over 3.5 acres, is perfect for families. You'll love the mature trees that provide natural shade and character to the property. Step inside to discover a thoughtfully designed layout that flows naturally from room to room. The primary bedroom offers a peaceful retreat, while three additional bedrooms provide plenty of space for family, guests, or that home office you've been dreaming about. But wait, there's more! The bonus room is your blank canvas - game room, craft space, small business, you decide. Need a place to tinker? The 30X60 Barn has you covered for all your DIY projects and hobbies, plus there's a handy shed for storing all those outdoor essentials. With a 2 1/2 car garage, fenced play area and circular drive, this home is ready to welcome a family who appreciates space, functionality, and the great outdoors.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77957, Edna, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,290 (100%)
Owner Occupied HU	2,400 (55.9%)
Renter Occupied HU	1,166 (27.2%)
Vacant Housing Units	724 (16.9%)
Median Home Value	$212,621
Average Home Value	$269,105