10514 Isla Mujeres LnEl PasoTX79925
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow10514 Isla Mujeres Ln, El Paso, TX, 79925 in El Paso earns its strong cash-flow label: 15.21% yield, $2,281/mo rent, $935/mo net income, DSCR 2.82. The $180,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $49,731 by year five. Combined with $1,658/yr in principal paydown, total projected return reaches $129,439.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 15.2% | 5.8% |
| Monthly Cash Flow | $935 | $385 |
City averages based on El Paso market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,281 |
| Total Monthly Debt Service | $1,275 |
| DSCR Ratio | 1.79x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Multi Family
Built in 1980
2,613 sqft lot
$N/A/sqft
$55 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79925, El Paso, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,373 (100%) |
| Owner Occupied HU | 8,281 (50.6%) |
| Renter Occupied HU | 7,122 (43.5%) |
| Vacant Housing Units | 970 ( 5.9%) |
| Median Home Value | $220,899 |
| Average Home Value | $242,275 |
Housing Distribution
Address Breakdown
Residential
16,025
Single Family
13,540
Multi-Family
2,485
Businesses
2,513
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Multi Family
Built in 1980
2,613 sqft lot
$N/A/sqft
$55 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79925, El Paso, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,373 (100%) |
| Owner Occupied HU | 8,281 (50.6%) |
| Renter Occupied HU | 7,122 (43.5%) |
| Vacant Housing Units | 970 ( 5.9%) |
| Median Home Value | $220,899 |
| Average Home Value | $242,275 |
Housing Distribution
Address Breakdown
Residential
16,025
Single Family
13,540
Multi-Family
2,485
Businesses
2,513
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices