2726 Topley Ave, Las Cruces, NM, 88005 | $574/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Motivated Seller+ 1 more

3 Bed
2 Bath
1531 sft

6526 Jaeger Pl, Las Cruces, NM, 88012

4 Bed
2 Bath
1807 sft

5072 Galina Dr, Las Cruces, NM, 88012

4 Bed
1 Bath
1862 sft

4180 Tellbrook Rd, Las Cruces, NM, 88011

3 Bed
2 Bath
2326 sft

730 N Miranda St, Las Cruces, NM, 88005

Nearby investment properties with comparable prices

3 Bed
3 Bath
2028 sft

1066 Mormon Dr, Las Cruces, NM, 88011

3 Bed
2 Bath
1526 sft

5041 Calle Verde, Las Cruces, NM, 88012

3 Bed
2 Bath
1682 sft

1652 Magdalena Dr, Las Cruces, NM, 88007

3 Bed
2 Bath
1631 sft

Maestro Plan, The Melodies, Las Cruces, NM, 88012

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

Rental property for sale in Las Cruces at 2726 Topley Ave, Las Cruces, NM, 88005 generates $2,521/mo in rent and, after a $1,624/mo payment, leaves $574/mo in cash flow. Total monthly income is $2,521/mo, and annual cash flow is $6,882/yr on $109,992 invested. Return on cash invested sits at 26.17% in year one, and rental yield is 9.12% on a $331,800 entry. Equity gained on principal adds $2,141/yr, while 5% annual appreciation builds toward $91,670 over five years. Five-year ROI reaches 135.99% and total cumulative return in cash sums $149,580. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,521/mo property income rather than buyer’s personal income.

Single Family

Built in 1974

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 88005, Las Cruces, NM area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,190 (100%)
Owner Occupied HU	7,062 (57.9%)
Renter Occupied HU	4,000 (32.8%)
Vacant Housing Units	1,128 ( 9.3%)
Median Home Value	$251,488
Average Home Value	$293,529