255 Needle Ave SW, Los Lunas, NM, 87031 | $478/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1535 sft

1603 Jude Ct, Belen, NM, 87002

3 Bed
2 Bath
1188 sft

1280 SW Camino Del Rey Dr, Los Lunas, NM, 87031

3 Bed
2 Bath
1058 sft

1863 Shadowcast Dr SW, Albuquerque, NM, 87121

3 Bed
3 Bath
1431 sft

8812 Tenemaha Ave SW, Albuquerque, NM, 87121

Nearby investment properties with comparable prices

3 Bed
2 Bath
1599 sft

2627 Sun Canyon Ln SW, Albuquerque, NM, 87121

3 Bed
3 Bath
1657 sft

10731 Humphries Ln SW, Albuquerque, NM, 87121

4 Bed
2 Bath
1680 sft

225 Gensen Dr SW, Los Lunas, NM, 87031

3 Bed
2 Bath
1150 sft

2519 Calle De Las Rosas, Belen, NM, 87002

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 Los Lunas at 255 Needle Ave SW, Los Lunas, NM, 87031 earns $478/mo cash flow from $2,543/mo rent with a $1,722/mo payment. Total monthly income totals $2,543/mo, and annual cash flow totals $5,735/yr on $116,650 capital. ROI tracks 24.83% on current figures, and rental yield reads 8.67% at a $351,885 purchase. Equity gained on principal adds $2,271/yr, and 5% annual appreciation supports $97,219 over five years. Five-year ROI reaches 128.77% and total cumulative return in cash sums $150,210. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,543/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 87031, Los Lunas, NM area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,866 (100%)
Owner Occupied HU	13,557 (75.9%)
Renter Occupied HU	3,091 (17.3%)
Vacant Housing Units	1,218 ( 6.8%)
Median Home Value	$249,395
Average Home Value	$271,565