Luke 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
Investment property for sale in Las Cruces at Luke Plan, The Arroyos at Settler's Pass, Las Cruces, NM, 88012 offers a 8.38% rental yield on a $381,900 purchase with $2,668/mo rent. Total monthly income registers $2,668/mo, and a $1,869/mo payment leaves $427/mo available for distribution. Annual cash flow reaches $5,120/yr on $126,600 to close, and return on cash invested stands at 23.95% in year one. Equity gained on principal adds $2,464/yr while 5% annual appreciation supports $105,512 over five years. Portfolio math shows five-year ROI at 124.11% and total cumulative return in cash at $157,125. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,668/mo property income against a $1,869/mo payment rather than investor’s personal income documents like W2s, Salary slips, and 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 |
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