7913 Bethany DrEl PasoTX79925
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowReliable, bankable, and well-priced, 7913 Bethany Dr, El Paso, TX, 79925 in El Paso delivers $1,936/mo in gross rent and $443/mo in net monthly income at a $210,000 entry. The 11.06% yield and 2.05 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 $58,019 over five years and $1,934/yr in equity from loan paydown, total projected return is $109,003.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 5.8% |
| Monthly Cash Flow | $443 | $385 |
City averages based on El Paso market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,936 |
| Total Monthly Debt Service | $1,410 |
| DSCR Ratio | 1.37x |
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 1964
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79925, El Paso, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,373 (100%) |
| Owner Occupied HU | 8,281 (50.6%) |
| Renter Occupied HU | 7,122 (43.5%) |
| Vacant Housing Units | 970 ( 5.9%) |
| Median Home Value | $220,899 |
| Average Home Value | $242,275 |
Housing Distribution
Address Breakdown
Residential
16,025
Single Family
13,540
Multi-Family
2,485
Businesses
2,513
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 1964
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79925, El Paso, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,373 (100%) |
| Owner Occupied HU | 8,281 (50.6%) |
| Renter Occupied HU | 7,122 (43.5%) |
| Vacant Housing Units | 970 ( 5.9%) |
| Median Home Value | $220,899 |
| Average Home Value | $242,275 |
Housing Distribution
Address Breakdown
Residential
16,025
Single Family
13,540
Multi-Family
2,485
Businesses
2,513
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christina Marenco • ClearView Realty
Mls Name: GEPAR
Mls Provider:
Mls ID: #918758
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.