Bandera Plan, Tierra Del Oro, Los Ranchos, NM, 87114 | $105/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1502 sft

736 Kentucky St SE, Albuquerque, NM, 87108

3 Bed
2 Bath
1436 sft

7015 Red Hawk Rd NE, Albuquerque, NM, 87113

3 Bed
2 Bath
1564 sft

7809 Juneberry St NW, Albuquerque, NM, 87120

3 Bed
2 Bath
1627 sft

6592 Towhee Ct NE, Rio Rancho, NM, 87144

Nearby investment properties with comparable prices

3 Bed
2 Bath
1423 sft

832 Amatista Loop SE, Rio Rancho, NM, 87124

3 Bed
2 Bath
1352 sft

11119 Montecillo Dr NW, Albuquerque, NM, 87114

3 Bed
2 Bath
1648 sft

12449 Towner Ave NE, Albuquerque, NM, 87112

3 Bed
2 Bath
1795 sft

9812 Toltec Rd NE, Albuquerque, NM, 87111

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

Investment property for sale in Los Ranchos at Bandera Plan, Tierra Del Oro, Los Ranchos, NM, 87114 uses $145,857 cash to close to unlock $1,260/yr annual cash flow and $105/mo monthly cash flow. Total monthly income runs $2,688/mo, and a $2,154/mo payment keeps the spread at $105/mo. Purchase price stands at $439,990, and rental yield measures 7.33% with $2,688/mo rent. Return on cash invested shows 20.77% in year one, and 5% annual appreciation builds toward $121,561 over five years. Five-year ROI reaches 107.08% and total cumulative return in cash records $156,187. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,688/mo property income covering a $2,154/mo payment rather than investor’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