3402 Mossy Oak Dr, Edinburg, TX, 78542 | $232/mo Cash Flow

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1321 sft

1403 Tierra Rica Ave, Alamo, TX, 78516

3 Bed
2 Bath
1244 sft

1414 N 4th Ave, Edinburg, TX, 78541

3 Bed
2 Bath
1366 sft

901 New Orleans Cir, Pharr, TX, 78577

3 Bed
2 Bath
1544 sft

3107 Sabinas St, Hidalgo, TX, 78557

Nearby investment properties with comparable prices

4 Bed
2 Bath
1469 sft

2119 N Ruby St, Edinburg, TX, 78541

- Bed
- Bath
- sft

2965 Rio Red Cir N, Edinburg, TX, 78541

3 Bed
3 Bath
1515 sft

2701 Ashley Ct, Pharr, TX, 78577

3 Bed
2 Bath
1164 sft

405 Merida Ave, Donna, TX, 78537

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 3402 Mossy Oak Dr, Edinburg, TX, 78542 uses $81,218 cash to close to unlock $2,783/yr annual cash flow and $232/mo monthly cash flow. Total monthly income runs $1,974/mo, and a $1,199/mo payment keeps the spread at $232/mo. Purchase price stands at $245,000, and rental yield measures 9.67% with $1,974/mo rent. Return on cash invested shows 23.34% in year one, and 5% annual appreciation builds toward $67,689 over five years. Five-year ROI reaches 122.43% and total cumulative return in cash records $99,432. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,974/mo property income covering a $1,199/mo payment rather than investor’s personal income.

Single Family

Built in 2006

5,998 sqft lot

$N/A/sqft

No HOA