The Marilyn II Plan, Mil Colores at FiestaLos LunasNM87031
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 Los Lunas at The Marilyn II Plan, Mil Colores at Fiesta, Los Lunas, NM, 87031 with 5% annual appreciation on a $455,980 basis while $3,065/mo rent supports operations. Total monthly income totals $3,065/mo and a $2,232/mo payment preserves $388/mo for cash returns. Annual cash flow comes to $4,661/yr on $151,157 deployed, and return on cash invested reaches 22.99% in year one. Equity gained on principal adds $2,942/yr, and five-year appreciation sums $125,979 alongside rental yield of 8.07%. Five-year ROI measures 118.96% and total cumulative return in cash totals $179,819.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,065/mo property income versus a $2,232/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
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 |
Housing Distribution
Address Breakdown
Residential
16,830
Single Family
16,569
Multi-Family
261
Businesses
796
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Abrazo Homes
Mls Name: Abrazo Homes
Mls ID: #N/A