Roosevelt Plan, Red Hawk Estates 2, Las Cruces, NM, 88012 | $45/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1696 sft

3951 Agua Caliente Dr, Las Cruces, NM, 88012

2 Bed
2 Bath
1528 sft

4003 Sommerset Arc, Las Cruces, NM, 88011

4 Bed
2 Bath
1862 sft

5438 Mirasol Dr, Las Cruces, NM, 88007

3 Bed
2 Bath
1682 sft

1652 Magdalena Dr, Las Cruces, NM, 88007

Nearby investment properties with comparable prices

3 Bed
2 Bath
2000 sft

6202 Wild Sky St #HFHGDH, Las Cruces, NM, 88012

3 Bed
2 Bath
1892 sft

3611 Sirocco, Las Cruces, NM, 88012

4 Bed
2 Bath
2039 sft

3606 Paragon St, Las Cruces, NM, 88012

3 Bed
2 Bath
1684 sft

3606 Paragon, Las Cruces, NM, 88011

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

Rental property for sale in Las Cruces at Roosevelt Plan, Red Hawk Estates 2, Las Cruces, NM, 88012 priced at $437,990 pairs $2,616/mo rent with $45/mo cash flow after a $2,144/mo payment. Total monthly income equals $2,616/mo, and annual cash flow comes to $540/yr on $145,194 invested. Return on cash invested is 20.28% in year one, and rental yield stands at 7.17% on a $437,990 basis. Equity gained on principal adds $2,826/yr, and 5% annual appreciation accumulates to $121,009 by year five. Five-year ROI measures 104.4% and total cumulative return in cash reaches $151,587. For financing, Ziffy Mortgage’s DSCR program evaluates $2,616/mo property income against a $2,144/mo payment instead of your W2s, 1099s, or 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