5306 Osha Spring St SWLos LunasNM87031
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
Investment Highlights
Rental property for sale in Los Lunas at 5306 Osha Spring St SW, Los Lunas, NM, 87031 priced at $364,040 pairs $2,400/mo rent with $263/mo cash flow after a $1,782/mo payment. Total monthly income equals $2,400/mo, and annual cash flow comes to $3,157/yr on $120,679 invested. Return on cash invested is 22.52% in year one, and rental yield stands at 7.91% on a $364,040 basis. Equity gained on principal adds $2,349/yr, and 5% annual appreciation accumulates to $100,578 by year five. Five-year ROI measures 116.49% and total cumulative return in cash reaches $140,574. For financing, Ziffy Mortgage’s DSCR program evaluates $2,400/mo property income against a $1,782/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 87031, Los Lunas, NM area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,866 (100%) |
| Owner Occupied HU | 13,557 (75.9%) |
| Renter Occupied HU | 3,091 (17.3%) |
| Vacant Housing Units | 1,218 ( 6.8%) |
| Median Home Value | $249,395 |
| Average Home Value | $271,565 |
Housing Distribution
Address Breakdown
Residential
16,830
Single Family
16,569
Multi-Family
261
Businesses
796
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Austyn Houser • Hakes Brothers
Mls Name: Hakes Brothers
Mls Provider:
Mls ID: #N/A