118 Porcupine Trl, Jemez Springs, NM, 87025 | $1,039/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2350 sft

19 Pine Ave, Cuba, NM, 87013

3 Bed
2 Bath
2034 sft

19 Redwood Grove Rd, Jemez Pueblo, NM, 87024

3 Bed
1 Bath
1075 sft

4205 Alabama Ave APT A, Los Alamos, NM, 87544

4 Bed
2 Bath
1800 sft

47 Coryphodon Ln, Jemez Springs, NM, 87025

Nearby investment properties with comparable prices

3 Bed
1 Bath
1164 sft

4039 Sycamore St, Los Alamos, NM, 87544

Investment Property+ 1 more

3 Bed
1 Bath
1164 sft

4039 Sycamore St APT B, Los Alamos, NM, 87544

2 Bed
1 Bath
950 sft

3458 Urban St APT C, Los Alamos, NM, 87544

1 Bed
1 Bath
675 sft

930 San Diego Loop, Jemez Springs, NM, 87025

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 Jemez Springs at 118 Porcupine Trl, Jemez Springs, NM, 87025 with 5% annual appreciation on a $375,000 basis while $3,240/mo rent supports operations. Total monthly income totals $3,240/mo and a $1,835/mo payment preserves $1,039/mo for cash returns. Annual cash flow comes to $12,472/yr on $124,313 deployed, and return on cash invested reaches 29.94% in year one. Equity gained on principal adds $2,420/yr, and five-year appreciation sums $103,606 alongside rental yield of 10.37%. Five-year ROI measures 156.24% and total cumulative return in cash totals $194,223.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,240/mo property income versus a $1,835/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1986

0.93 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 87025, Jemez Springs, NM area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,308 (100%)
Owner Occupied HU	581 (44.4%)
Renter Occupied HU	89 ( 6.8%)
Vacant Housing Units	638 (48.8%)
Median Home Value	$468,182
Average Home Value	$492,543