Capitan Plan, Paseo Del EsteEl 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
Rental property for sale in El Paso at Capitan Plan, Paseo Del Este, El Paso, TX, 79928 offers $2,993/mo rent that, after a $1,767/mo payment, leaves $426/mo cash flow. Total monthly income is $2,993/mo, and annual cash flow is $5,110/yr on $119,668 cash. Return on cash invested measures 24.18% in year one, and rental yield stands at 9.95% at a $360,990 entry. Equity gained on principal adds $2,329/yr while 5% annual appreciation compounds into $99,735 by year five. Five-year ROI records 126.95% and total cumulative return in cash reaches $151,916. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,993/mo property income versus a $1,767/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
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
