Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
No similar price properties found nearby.
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in El Paso at 1509 Upson Dr APT B1, El Paso, TX, 79902 listed at $250,000 pairs $1,530/mo rent with a $1,224/mo payment. Total monthly income runs $1,530/mo. Return on cash invested measures 13.78% in year one, and rental yield registers 7.34% at a $250,000 basis. Equity gained on principal adds $1,613/yr, and annual property appreciation at 5% supports $69,070 by year five. Five-year ROI tracks 72.12% and total cumulative return in cash totals $59,770. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,530/mo property income relative to a $1,224/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2008
8,712 sqft lot
$N/A/sqft
$175 monthly HOA
Neighborhood data shown for ZIP Code: 79902, El Paso, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,387 (100%) |
| Owner Occupied HU | 3,471 (33.4%) |
| Renter Occupied HU | 5,785 (55.7%) |
| Vacant Housing Units | 1,131 (10.9%) |
| Median Home Value | $303,796 |
| Average Home Value | $328,055 |
Residential
9,858
Single Family
8,904
Multi-Family
954
Businesses
1,515
Date | Event | Price |
|---|---|---|
| 2025-07-13 | Listed for sale | $250,000 |
| 2014-10-21 | Sold | N/A |
| 2014-05-10 | Listing removed | $159,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-14 | $3421.65 | 1.00% | $131,818 | 7.63% |
| 2023-07-14 | $3387.91 | 24.44% | $122,474 | 33.17% |
| 2022-07-14 | $2722.46 | -5.26% | $91,970 | N/A |
No similar rental properties found nearby.
No similar price properties found nearby.
Listed by: Allison M Dillard • Keller Williams Realty
Mls Name: GEPAR
Mls Provider:
Mls ID: #926333
Disclaimer: The data relating to real estate for sale on this web site comes in part from the IDX Program of the Greater El Paso Association of REALTORS. Real estate listings held by brokerage firms other than Zillow, Inc are marked with the IDX logo or the IDX thumbnail logo and detailed information about them includes the name of the listing brokers. Listing data is deemed reliable but not guaranteed. Copyright 2025 the Greater El Paso Association of REALTORS, MLS Inc. All rights reserved.
