Brazos Plan, Jardin De Belen, Belen, NM, 87002 | $626/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1593 sft

20 Cactus Dr, Los Lunas, NM, 87031

3 Bed
2 Bath
1568 sft

5159 Paloma Ave, Los Lunas, NM, 87031

3 Bed
2 Bath
1289 sft

14 Tierra Dentro Ct, Los Lunas, NM, 87031

3 Bed
2 Bath
1716 sft

4 Tierra Dentro Ct, Los Lunas, NM, 87031

Nearby investment properties with comparable prices

3 Bed
2 Bath
1568 sft

400 Perizite St, Belen, NM, 87002

3 Bed
2 Bath
2488 sft

12 Orange Blossom St, Los Lunas, NM, 87031

3 Bed
2 Bath
1287 sft

30 Camino De Los Chavez, Belen, NM, 87002

3 Bed
2 Bath
2150 sft

33 Jardin Rd, Los Lunas, NM, 87031

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 Belen at Brazos Plan, Jardin De Belen, Belen, NM, 87002 offers a 9.63% rental yield on a $290,900 purchase with $2,334/mo rent. Total monthly income registers $2,334/mo, and a $1,424/mo payment leaves $626/mo available for distribution. Annual cash flow reaches $7,516/yr on $96,433 to close, and return on cash invested stands at 27.7% in year one. Equity gained on principal adds $1,877/yr while 5% annual appreciation supports $80,370 over five years. Portfolio math shows five-year ROI at 144.25% and total cumulative return in cash at $139,103. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,334/mo property income against a $1,424/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 87002, Belen, NM area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,289 (100%)
Owner Occupied HU	6,502 (70.0%)
Renter Occupied HU	1,915 (20.6%)
Vacant Housing Units	872 ( 9.4%)
Median Home Value	$214,461
Average Home Value	$234,200