Bandera Plan, Tierra Del Oro, Los Ranchos, NM, 87114 | $750/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1776 sft

3044 Walsh Loop SE, Rio Rancho, NM, 87124

3 Bed
2 Bath
1900 sft

6976 Dusty Dr NE, Rio Rancho, NM, 87144

4 Bed
2 Bath
1537 sft

Cochiti Plan, Rainbow Canyon, Rio Rancho, NM, 87124

3 Bed
3 Bath
1541 sft

4509 Villa Loma Ln NE, Albuquerque, NM, 87111

Nearby investment properties with comparable prices

3 Bed
2 Bath
1712 sft

3105 May Cir SE, Rio Rancho, NM, 87124

4 Bed
2 Bath
1907 sft

2413 Camino Plata Loop, Rio Rancho, NM, 87144

3 Bed
2 Bath
1588 sft

250 Spectrum Ave SW, Rio Rancho, NM, 87124

3 Bed
2 Bath
1420 sft

Sophia Plan, Stonegate, Rio Rancho, NM, 87144

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Los Ranchos at Bandera Plan, Tierra Del Oro, Los Ranchos, NM, 87114 priced at $449,990 converts $3,391/mo rent into $750/mo cash flow after a $2,202/mo obligation. Total monthly income equals $3,391/mo, and annual cash flow totals $9,003/yr on $149,172 invested. Return on cash invested prints 25.94% in year one, and rental yield reads 9.04% against a $449,990 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,324 by year five. Five-year ROI reaches 134.81% and total cumulative return in cash sums $201,099. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,391/mo property income covering a $2,202/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 87114, Albuquerque, NM area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	28,491 (100%)
Owner Occupied HU	18,953 (66.5%)
Renter Occupied HU	8,350 (29.3%)
Vacant Housing Units	1,188 ( 4.2%)
Median Home Value	$338,633
Average Home Value	$367,999