4128 La Brigada LnEl PasoTX79922
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowReliable, bankable, and well-priced, 4128 La Brigada Ln, El Paso, TX, 79922 in El Paso delivers $2,201/mo in gross rent and $301/mo in net monthly income at a $235,000 entry. The 11.24% yield and 2.08 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $64,926 over five years and $2,164/yr in equity from loan paydown, total projected return is $110,444.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.2% | 5.8% |
| Monthly Cash Flow | $301 | $385 |
City averages based on El Paso market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,201 |
| Total Monthly Debt Service | $1,806 |
| DSCR Ratio | 1.22x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1977
8,712 sqft lot
$N/A/sqft
$35 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79922, El Paso, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,156 (100%) |
| Owner Occupied HU | 2,471 (78.3%) |
| Renter Occupied HU | 434 (13.8%) |
| Vacant Housing Units | 251 ( 8.0%) |
| Median Home Value | $362,739 |
| Average Home Value | $397,151 |
Housing Distribution
Address Breakdown
Residential
2,894
Single Family
2,894
Multi-Family
0
Businesses
307
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Single Family
Built in 1977
8,712 sqft lot
$N/A/sqft
$35 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79922, El Paso, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,156 (100%) |
| Owner Occupied HU | 2,471 (78.3%) |
| Renter Occupied HU | 434 (13.8%) |
| Vacant Housing Units | 251 ( 8.0%) |
| Median Home Value | $362,739 |
| Average Home Value | $397,151 |
Housing Distribution
Address Breakdown
Residential
2,894
Single Family
2,894
Multi-Family
0
Businesses
307
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Liliana Quevedo Sutcliffe • The Real Estate Power Houses
Mls Name: GEPAR
Mls Provider:
Mls ID: #920994
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 2025 the Greater El Paso Association of REALTORS, MLS Inc. All rights reserved.