5000 Bosworth Rd, Las Cruces, NM, 88012 | $665/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1630 sft

3786 Gibraltar Rd, Las Cruces, NM, 88012

4 Bed
2 Bath
1722 sft

2205 Margaret St, Las Cruces, NM, 88001

2 Bed
2 Bath
2113 sft

1764 Boulders Dr, Las Cruces, NM, 88011

3 Bed
2 Bath
1682 sft

5024 Moon Shadow Pl, Las Cruces, NM, 88011

Nearby investment properties with comparable prices

3 Bed
1 Bath
1643 sft

1345 Mogollon Rd, Las Cruces, NM, 88007

3 Bed
2 Bath
1702 sft

5004 Troybrook Rd, Las Cruces, NM, 88012

Investment Property+ 1 more

5 Bed
1 Bath
1997 sft

1825 Chaparro St, Las Cruces, NM, 88001

3 Bed
2 Bath
1299 sft

Mozart 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 5000 Bosworth Rd, Las Cruces, NM, 88012 generates $2,484/mo in rent and, after a $1,517/mo payment, leaves $665/mo in cash flow. Total monthly income is $2,484/mo, and annual cash flow is $7,977/yr on $102,765 invested. Return on cash invested sits at 27.67% in year one, and rental yield is 9.62% on a $310,000 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 144.04% and total cumulative return in cash sums $148,027. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,484/mo property income rather than buyer’s personal income.

Single Family

Built in 2007

9,583 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 88012, Las Cruces, NM area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,107 (100%)
Owner Occupied HU	10,562 (74.9%)
Renter Occupied HU	2,769 (19.6%)
Vacant Housing Units	776 ( 5.5%)
Median Home Value	$246,284
Average Home Value	$267,127