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 3628 Flory Ave, El Paso, TX, 79904 priced at $255,000 pairs $1,958/mo rent with $145/mo cash flow after a $1,248/mo payment. Total monthly income equals $1,958/mo, and annual cash flow comes to $1,737/yr on $84,533 invested. Return on cash invested is 21.96% in year one, and rental yield stands at 9.21% on a $255,000 basis. Equity gained on principal adds $1,645/yr, and 5% annual appreciation accumulates to $70,452 by year five. Five-year ROI measures 115.08% and total cumulative return in cash reaches $97,280. For financing, Ziffy Mortgage’s DSCR program evaluates $1,958/mo property income against a $1,248/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1957
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 79904, El Paso, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,932 (100%) |
| Owner Occupied HU | 5,393 (41.7%) |
| Renter Occupied HU | 6,444 (49.8%) |
| Vacant Housing Units | 1,095 ( 8.5%) |
| Median Home Value | $163,469 |
| Average Home Value | $208,956 |
Residential
12,151
Single Family
11,938
Multi-Family
213
Businesses
585
Date | Event | Price |
|---|---|---|
| 2024-11-13 | Listed for sale | $255,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $201,491 | 49.25% |
| 2023-12-27 | N/A | N/A | $135,005 | 12.77% |
| 2022-12-27 | N/A | N/A | $119,720 | 10.00% |
Listed by: Victor Manuel Lopez • eXp Realty LLC
Mls Name: GEPAR
Mls Provider:
Mls ID: #912237
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 2024 the Greater El Paso Association of REALTORS, MLS Inc. All rights reserved.
