Emily Plan, The Arroyos at Settler's Pass, Las Cruces, NM, 88012 | $416/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1862 sft

1304 Arnold Palmer Ct, Las Cruces, NM, 88011

4 Bed
2 Bath
2677 sft

1554 Arco De Goya, Las Cruces, NM, 88007

3 Bed
2 Bath
1665 sft

3724 Ascencion Cir, Las Cruces, NM, 88011

3 Bed
2 Bath
1602 sft

3791 Garnet St, Las Cruces, NM, 88012

Nearby investment properties with comparable prices

3 Bed
2 Bath
1522 sft

Prado Plan, Metro Evolution Grande, Las Cruces, NM, 88012

3 Bed
2 Bath
1553 sft

831 Stone Canyon Dr, Las Cruces, NM, 88011

3 Bed
2 Bath
1558 sft

3874 Santa Sophia Rd, Las Cruces, NM, 88012

3 Bed
2 Bath
1393 sft

5241 Cats Eye Rd, Las Cruces, NM, 88012

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

Rental property for sale in Las Cruces at Emily Plan, The Arroyos at Settler's Pass, Las Cruces, NM, 88012 priced at $366,900 pairs $2,570/mo rent with $416/mo cash flow after a $1,796/mo payment. Total monthly income equals $2,570/mo, and annual cash flow comes to $4,995/yr on $121,627 invested. Return on cash invested is 24.02% in year one, and rental yield stands at 8.41% on a $366,900 basis. Equity gained on principal adds $2,368/yr, and 5% annual appreciation accumulates to $101,368 by year five. Five-year ROI measures 124.47% and total cumulative return in cash reaches $151,384. For financing, Ziffy Mortgage’s DSCR program evaluates $2,570/mo property income against a $1,796/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 88012, Las Cruces, NM area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,107 (100%)
Owner Occupied HU	10,562 (74.9%)
Renter Occupied HU	2,769 (19.6%)
Vacant Housing Units	776 ( 5.5%)
Median Home Value	$246,284
Average Home Value	$267,127