828 W Roybal DrLas VegasNM87701
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
Investment property for sale in Las Vegas at 828 W Roybal Dr, Las Vegas, NM, 87701 uses $66,134 cash to close to unlock $5,130/yr annual cash flow and $427/mo monthly cash flow. Total monthly income runs $1,598/mo, and a $976/mo payment keeps the spread at $427/mo. Purchase price stands at $199,500, and rental yield measures 9.61% with $1,598/mo rent. Return on cash invested shows 27.67% in year one, and 5% annual appreciation builds toward $55,118 over five years. Five-year ROI reaches 144.06% and total cumulative return in cash records $95,275. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,598/mo property income covering a $976/mo payment rather than investor’s personal income.
Single Family
Built in 1990
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 87701, Las Vegas, NM area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,501 (100%) |
| Owner Occupied HU | 5,249 (55.2%) |
| Renter Occupied HU | 2,530 (26.6%) |
| Vacant Housing Units | 1,722 (18.1%) |
| Median Home Value | $177,666 |
| Average Home Value | $208,458 |
Housing Distribution
Address Breakdown
Residential
7,507
Single Family
7,488
Multi-Family
19
Businesses
725
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tom Gallegos • Berkshire Hathaway Home Services New Mexico Properties - Abq
Mls Name: New Mexico MLS
Mls ID: #20254239