9707 Darway DrEl PasoTX79925
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis El Paso rental at 9707 Darway Dr, El Paso, TX, 79925 sits in the solid-income band: 9.76% gross yield, $4,718/mo rent, $594/mo net after the $2,608/mo debt service, DSCR 1.81. Entry price of $580,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $160,243 and $5,342/yr in principal reduction bring total cumulative return to $260,477.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 5.8% |
| Monthly Cash Flow | $594 | $385 |
City averages based on El Paso market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,718 |
| Total Monthly Debt Service | $3,894 |
| DSCR Ratio | 1.21x |
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 1963
0.30 Acres 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 1963
0.30 Acres 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: Paula Kesner • Century 21 The Edge
Mls Name: GEPAR
Mls Provider:
Mls ID: #921029
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.