2970 Rillito Dr, Las Cruces, NM, 88007 | $312/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
832 sft

923 Mimbres St, Las Cruces, NM, 88001

3 Bed
3 Bath
5995 sft

2106 College St, Las Cruces, NM, 88001

8 Bed
4 Bath
2880 sft

1400 S Espina St, Las Cruces, NM, 88001

2 Bed
2 Bath
1488 sft

2973 Sundance Cir, Las Cruces, NM, 88011

Nearby investment properties with comparable prices

3 Bed
2 Bath
1444 sft

4770 Country Pl, Las Cruces, NM, 88007

2 Bed
1 Bath
806 sft

2201 Calle De Suenos, Las Cruces, NM, 88001

- Bed
- Bath
- sft

5476 Beehive Ln, Las Cruces, NM, 88012

3 Bed
1 Bath
1644 sft

9618 Butterfield Blvd, Las Cruces, NM, 88011

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 2970 Rillito Dr, Las Cruces, NM, 88007 generates $1,427/mo in rent and, after a $930/mo payment, leaves $312/mo in cash flow. Total monthly income is $1,427/mo, and annual cash flow is $3,741/yr on $62,985 invested. Return on cash invested sits at 25.85% in year one, and rental yield is 9.01% on a $190,000 entry. Equity gained on principal adds $1,226/yr, while 5% annual appreciation builds toward $52,494 over five years. Five-year ROI reaches 134.3% and total cumulative return in cash sums $84,588. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,427/mo property income rather than buyer’s personal income.

Manufactured

Built in 2006

0.25 Acres lot

$N/A/sqft

No HOA