Valencia Plan, Settlers Pass, Las Cruces, NM, 88012 | $221/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1499 sft

2320 Abilene Ct, Las Cruces, NM, 88011

2 Bed
2 Bath
2079 sft

1404 Montana Ave #1-6, Las Cruces, NM, 88001

3 Bed
2 Bath
1796 sft

2110 Thomas Dr, Las Cruces, NM, 88001

4 Bed
2 Bath
1670 sft

1145 Circle Dr, Las Cruces, NM, 88005

Nearby investment properties with comparable prices

4 Bed
2 Bath
1466 sft

7541 Sierra De Oro Pl, Las Cruces, NM, 88012

4 Bed
3 Bath
1700 sft

2991 Meriwether St, Las Cruces, NM, 88007

3 Bed
2 Bath
1395 sft

5468 Mirasol Dr, Las Cruces, NM, 88007

3 Bed
2 Bath
1210 sft

5030 Venado St, Las Cruces, NM, 88012

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 Valencia Plan, Settlers Pass, Las Cruces, NM, 88012 priced at $327,900 pairs $2,146/mo rent with $221/mo cash flow after a $1,605/mo payment. Total monthly income equals $2,146/mo, and annual cash flow comes to $2,655/yr on $108,699 invested. Return on cash invested is 22.35% in year one, and rental yield stands at 7.85% on a $327,900 basis. Equity gained on principal adds $2,116/yr, and 5% annual appreciation accumulates to $90,593 by year five. Five-year ROI measures 115.55% and total cumulative return in cash reaches $125,603. For financing, Ziffy Mortgage’s DSCR program evaluates $2,146/mo property income against a $1,605/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