3032 Kailei Ln, Las Cruces, NM, 88011 | $178/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
3082 sft

6555 Vista De Oro, Las Cruces, NM, 88007

3 Bed
2 Bath
1875 sft

2621 Cashmere Ct, Las Cruces, NM, 88011

3 Bed
2 Bath
2158 sft

3015 Fairway Dr, Las Cruces, NM, 88011

3 Bed
2 Bath
1759 sft

2539 Kentwood Ct, Las Cruces, NM, 88011

Nearby investment properties with comparable prices

4 Bed
3 Bath
2127 sft

Winston II Plan, Red Hawk Estates 2, Las Cruces, NM, 88012

4 Bed
3 Bath
2594 sft

4315 Tellbrook Rd, Las Cruces, NM, 88011

3 Bed
2 Bath
2085 sft

6438 Wagons East Trl, Las Cruces, NM, 88012

4 Bed
2 Bath
2039 sft

3619 Sirocco, 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

Investment property for sale in Las Cruces at 3032 Kailei Ln, Las Cruces, NM, 88011 earns $178/mo cash flow from $2,760/mo rent with a $2,153/mo payment. Total monthly income totals $2,760/mo, and annual cash flow totals $2,137/yr on $145,843 capital. ROI tracks 21.37% on current figures, and rental yield reads 7.53% at a $439,950 purchase. Equity gained on principal adds $2,839/yr, and 5% annual appreciation supports $121,550 over five years. Five-year ROI reaches 110.31% and total cumulative return in cash sums $160,878. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,760/mo property income instead of your personal income.

Single Family

Built in 2025

0.26 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 88011, Las Cruces, NM area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,449 (100%)
Owner Occupied HU	9,437 (57.4%)
Renter Occupied HU	5,793 (35.2%)
Vacant Housing Units	1,219 ( 7.4%)
Median Home Value	$350,120
Average Home Value	$396,254