Plan 3011 - The Sadie Plan, Manzano Vista, Los Lunas, NM, 87031 | $697/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1645 sft

120 Tierra Del Sol Loop, Rio Communities, NM, 87002

Rental Income+ 1 more

3 Bed
2 Bath
1649 sft

1636 New Mexico #304, Belen, NM, 87002

3 Bed
2 Bath
1515 sft

2517 Calle De Las Rosas, Belen, NM, 87002

3 Bed
2 Bath
1362 sft

808 Calle De Las Rosas, Belen, NM, 87002

Nearby investment properties with comparable prices

2 Bed
2 Bath
1012 sft

10620 Four Mile Rd SW, Albuquerque, NM, 87121

3 Bed
2 Bath
1361 sft

275 Vista Larga Dr SW, Los Lunas, NM, 87031

3 Bed
2 Bath
1577 sft

1117 W Delgado Ave, Belen, NM, 87002

3 Bed
2 Bath
1568 sft

400 Perizite St, Belen, NM, 87002

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

Total monthly income totals $2,393/mo, and annual cash flow totals $8,367/yr on $95,800 capital. ROI tracks 28.64% on current figures, and rental yield reads 9.94% at a $288,990 purchase. Equity gained on principal adds $1,865/yr, and 5% annual appreciation supports $79,843 over five years. Five-year ROI reaches 149.28% and total cumulative return in cash sums $143,015. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,393/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 87031, Los Lunas, NM area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,866 (100%)
Owner Occupied HU	13,557 (75.9%)
Renter Occupied HU	3,091 (17.3%)
Vacant Housing Units	1,218 ( 6.8%)
Median Home Value	$249,395
Average Home Value	$271,565