Barcelona Plan, Emerald HeightsEl PasoTX79928
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 El Paso at Barcelona Plan, Emerald Heights, El Paso, TX, 79928 listed at $273,950 pairs $3,458/mo rent with a $1,341/mo payment to leave $1,510/mo cash flow. Total monthly income runs $3,458/mo, and annual cash flow reaches $18,117/yr on $90,814 cash to close. Return on cash invested measures 39.86% in year one, and rental yield registers 15.15% at a $273,950 basis. Equity gained on principal adds $1,768/yr, and annual property appreciation at 5% supports $75,687 by year five. Five-year ROI tracks 211.03% and total cumulative return in cash totals $191,645. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,458/mo property income relative to a $1,341/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79928, El Paso, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,805 (100%) |
| Owner Occupied HU | 24,286 (81.5%) |
| Renter Occupied HU | 3,857 (12.9%) |
| Vacant Housing Units | 1,662 ( 5.6%) |
| Median Home Value | $235,364 |
| Average Home Value | $255,668 |
Housing Distribution
Address Breakdown
Residential
29,615
Single Family
29,615
Multi-Family
0
Businesses
766
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
