3101 Academy Ave, Edinburg, TX, 78541 | $386/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1771 sft

806 Hill Country Rd, Edinburg, TX, 78539

4 Bed
2 Bath
1470 sft

2001 Lime St, San Juan, TX, 78589

3 Bed
3 Bath
1878 sft

1226 Northpoint Dr, Pharr, TX, 78577

3 Bed
2 Bath
1547 sft

610 Baltic Ave, Edinburg, TX, 78539

Nearby investment properties with comparable prices

3 Bed
3 Bath
1643 sft

1804 Hailey St, San Juan, TX, 78589

3 Bed
2 Bath
1337 sft

Clovis Plan, Taylor Creek Village, McAllen, TX, 78504

3 Bed
2 Bath
1320 sft

Allamanda Plan, Taylor Creek Village, McAllen, TX, 78504

3 Bed
3 Bath
1784 sft

Jasmine Plan, Las Brisas at Tres Lagos, McAllen, TX, 78504

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 3101 Academy Ave, Edinburg, TX, 78541 earns $386/mo cash flow from $2,626/mo rent with a $1,542/mo payment. Total monthly income totals $2,626/mo, and annual cash flow totals $4,629/yr on $104,423 capital. ROI tracks 24.34% on current figures, and rental yield reads 10% at a $315,000 purchase. Equity gained on principal adds $2,033/yr, and 5% annual appreciation supports $87,029 over five years. Five-year ROI reaches 127.82% and total cumulative return in cash sums $133,469. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,626/mo property income instead of your personal income.

Single Family

Built in 2008

8,407 sqft lot

$N/A/sqft

No HOA