Plan 3012 - The Sydney Plan, Manzano Vista, Los Lunas, NM, 87031 | $632/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1421 sft

503 N 11th St, Belen, NM, 87002

4 Bed
4 Bath
2127 sft

3771 Santa Fe Trl SW, Los Lunas, NM, 87031

3 Bed
2 Bath
1168 sft

99 Avenida Jardin, Los Lunas, NM, 87031

3 Bed
2 Bath
1289 sft

3 Tierra Dentro Ct, Los Lunas, NM, 87031

Nearby investment properties with comparable prices

3 Bed
3 Bath
1493 sft

9120 Violet Orchid Trl SW, Albuquerque, NM, 87121

3 Bed
2 Bath
1824 sft

1101 Calle Del Valle, Rio Communities, NM, 87002

3 Bed
1 Bath
1620 sft

204 Horner St, Rio Communities, NM, 87002

2 Bed
2 Bath
966 sft

9404 Hondo Valley Pl SW, Albuquerque, NM, 87121

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 $2,416/mo, and annual cash flow totals $7,579/yr on $100,773 capital. ROI tracks 27.43% on current figures, and rental yield reads 9.54% at a $303,990 purchase. Equity gained on principal adds $1,962/yr, and 5% annual appreciation supports $83,987 over five years. Five-year ROI reaches 142.77% and total cumulative return in cash sums $143,873. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,416/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