Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in El Paso at 1611 N Kansas St, El Paso, TX, 79902 priced at $287,500 pairs $2,738/mo rent with $694/mo cash flow after a $1,407/mo payment. Total monthly income equals $2,738/mo, and annual cash flow comes to $8,325/yr on $95,306 invested. Return on cash invested is 28.64% in year one, and rental yield stands at 11.43% on a $287,500 basis. Equity gained on principal adds $1,855/yr, and 5% annual appreciation accumulates to $79,431 by year five. Five-year ROI measures 150.9% and total cumulative return in cash reaches $143,819. For financing, Ziffy Mortgage’s DSCR program evaluates $2,738/mo property income against a $1,407/mo payment instead of your W2s, 1099s, or Tax returns.
Multi Family
Built in 1954
9,583 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-05-28 | Listed for sale | $287,500 |
| 2025-05-01 | Listing removed | $299,997 |
| 2025-03-03 | Price change | $299,997 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-28 | $2974.11 | 8.77% | $67,694 | -62.05% |
| 2023-05-28 | $2734.19 | 9.88% | $178,367 | 10.32% |
| 2022-05-28 | $2488.29 | 10.41% | $161,683 | 4.28% |
Listed by: Priscilla J Cossentino • Sandy Messer And Associates
Mls Name: GEPAR
Mls Provider:
Mls ID: #923341
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.
