Desert Willow Plan, Paseos Del EsteNe6sve Horizon CityTX79928
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 Ne6sve Horizon City at Desert Willow Plan, Paseos Del Este, Ne6sve Horizon City, TX, 79928 priced at $275,900 pairs $2,154/mo rent with $192/mo cash flow after a $1,350/mo payment. Total monthly income equals $2,154/mo, and annual cash flow comes to $2,309/yr on $91,461 invested. Return on cash invested is 22.43% in year one, and rental yield stands at 9.37% on a $275,900 basis. Equity gained on principal adds $1,780/yr, and 5% annual appreciation accumulates to $76,226 by year five. Five-year ROI measures 117.6% and total cumulative return in cash reaches $107,561. For financing, Ziffy Mortgage’s DSCR program evaluates $2,154/mo property income against a $1,350/mo payment instead of your W2s, 1099s, or 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
Listed by: N/A • Desert View Homes
Mls Name: Desert View Homes
Mls Provider:
Mls ID: #N/A