Logan Plan, The Arroyos at Settler's PassLas CrucesNM88012
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 Las Cruces at Logan Plan, The Arroyos at Settler's Pass, Las Cruces, NM, 88012 priced at $318,900 converts $2,198/mo rent into $326/mo cash flow after a $1,561/mo obligation. Total monthly income equals $2,198/mo, and annual cash flow totals $3,913/yr on $105,715 invested. Return on cash invested prints 23.61% in year one, and rental yield reads 8.27% against a $318,900 entry. Equity gained on principal adds $2,058/yr, while 5% annual appreciation compiles into $88,106 by year five. Five-year ROI reaches 122.31% and total cumulative return in cash sums $129,306. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,198/mo property income covering a $1,561/mo payment, not borrower’s personal income.
Single Family
Built in 2025
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 |
Housing Distribution
Address Breakdown
Residential
13,468
Single Family
12,907
Multi-Family
561
Businesses
126
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • KT Homes
Mls Name: KT Homes
Mls ID: #N/A