873 Golden Yarrow TrlBernalilloNM87004
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 Bernalillo at 873 Golden Yarrow Trl, Bernalillo, NM, 87004 listed at $399,000 pairs $2,690/mo rent with a $1,953/mo payment to leave $348/mo cash flow. Total monthly income runs $2,690/mo, and annual cash flow reaches $4,176/yr on $132,269 cash to close. Return on cash invested measures 23.07% in year one, and rental yield registers 8.09% at a $399,000 basis. Equity gained on principal adds $2,575/yr, and annual property appreciation at 5% supports $110,236 by year five. Five-year ROI tracks 119.34% and total cumulative return in cash totals $157,850. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,690/mo property income relative to a $1,953/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2013
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 87004, Bernalillo, NM area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,905 (100%) |
| Owner Occupied HU | 3,638 (74.2%) |
| Renter Occupied HU | 916 (18.7%) |
| Vacant Housing Units | 351 ( 7.2%) |
| Median Home Value | $346,070 |
| Average Home Value | $345,258 |
Housing Distribution
Address Breakdown
Residential
3,902
Single Family
3,866
Multi-Family
36
Businesses
383
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julyssa M Marquez • Realty One of New Mexico
Mls Name: SWMLS
Mls ID: #1095323