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 201 Pyrite Dr, El Paso, TX, 79932 generates $2,048/mo in rent and, after a $1,248/mo payment, leaves $235/mo in cash flow. Total monthly income is $2,048/mo, and annual cash flow is $2,817/yr on $84,533 invested. Return on cash invested sits at 23.24% in year one, and rental yield is 9.64% on a $255,000 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation builds toward $70,452 over five years. Five-year ROI reaches 121.94% and total cumulative return in cash sums $103,076. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,048/mo property income rather than buyer’s personal income.
Single Family
Built in 1970
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 79932, El Paso, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,933 (100%) |
| Owner Occupied HU | 8,372 (70.2%) |
| Renter Occupied HU | 2,913 (24.4%) |
| Vacant Housing Units | 648 ( 5.4%) |
| Median Home Value | $281,861 |
| Average Home Value | $307,805 |
Residential
11,130
Single Family
10,962
Multi-Family
168
Businesses
574
Date | Event | Price |
|---|---|---|
| 2025-06-04 | Listed for sale | $255,000 |
| 2025-05-19 | Listing removed | $269,000 |
| 2025-04-22 | Price change | $269,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-04 | $1493.28 | 5.70% | $130,182 | 10.00% |
| 2023-06-04 | $1412.77 | -24.75% | $118,347 | 10.00% |
| 2022-06-04 | $1877.34 | 4.07% | $107,588 | 10.00% |
Listed by: Bina Kimasi • eXp Realty LLC
Mls Name: GEPAR
Mls Provider:
Mls ID: #923855
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.
