Harrison Plan, Rancho Desierto BelloEl 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 Harrison Plan, Rancho Desierto Bello, El Paso, TX, 79928 priced at $235,900 pairs $1,991/mo rent with $313/mo cash flow after a $1,155/mo payment. Total monthly income equals $1,991/mo, and annual cash flow comes to $3,757/yr on $78,201 invested. Return on cash invested is 24.71% in year one, and rental yield stands at 10.13% on a $235,900 basis. Equity gained on principal adds $1,522/yr, and 5% annual appreciation accumulates to $65,175 by year five. Five-year ROI measures 129.88% and total cumulative return in cash reaches $101,567. For financing, Ziffy Mortgage’s DSCR program evaluates $1,991/mo property income against a $1,155/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
