812 W 25th St, Mission, TX, 78574 | $75/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
778 sft

510 W Falcon Ave, Pharr, TX, 78577

3 Bed
4 Bath
1292 sft

100 San Angelo Dr, Alamo, TX, 78516

Currently Rented+ 1 more

8 Bed
8 Bath
3868 sft

3703 Valeria St, Edinburg, TX, 78541

3 Bed
2 Bath
1360 sft

110 Cabana Dr, Donna, TX, 78537

Nearby investment properties with comparable prices

2 Bed
3 Bath
1248 sft

1903 Western Rd, Mission, TX, 78572

3 Bed
3 Bath
1420 sft

1412 E Keeton Ave #13, McAllen, TX, 78503

3 Bed
2 Bath
1680 sft

1209 Bobby Dr, Donna, TX, 78537

2 Bed
3 Bath
1190 sft

1200 E Pineridge Ave APT 1, McAllen, TX, 78503

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 812 W 25th St, Mission, TX, 78574 uses $59,339 cash to close to unlock $903/yr annual cash flow and $75/mo monthly cash flow. Total monthly income runs $1,348/mo, and a $876/mo payment keeps the spread at $75/mo. Purchase price stands at $179,000, and rental yield measures 9.04% with $1,348/mo rent. Return on cash invested shows 21.43% in year one, and 5% annual appreciation builds toward $49,454 over five years. Five-year ROI reaches 112.28% and total cumulative return in cash records $66,627. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,348/mo property income covering a $876/mo payment rather than investor’s personal income.

Single Family

Built in 1991

6,050 sqft lot

$N/A/sqft

No HOA