Victory Plan, Jardin De Belen, Belen, NM, 87002 | $91/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1143 sft

215 San Lorenzo Dr, Belen, NM, 87002

3 Bed
2 Bath
1178 sft

6 El Tigre Dr, Los Lunas, NM, 87031

3 Bed
2 Bath
1184 sft

441 Colonial Ave SW, Los Lunas, NM, 87031

3 Bed
2 Bath
1500 sft

4843 Highway 314 SW, Los Lunas, NM, 87031

Nearby investment properties with comparable prices

2 Bed
2 Bath
1564 sft

280 Zuni River Cir SW, Los Lunas, NM, 87031

3 Bed
2 Bath
1296 sft

Amelia Plan, Adelante at Sierra Vista, Los Lunas, NM, 87031

4 Bed
2 Bath
1781 sft

20 Calle Guaymas, Los Lunas, NM, 87031

3 Bed
3 Bath
1844 sft

402 Coronado Ln NE, Los Lunas, NM, 87031

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 Belen at Victory Plan, Jardin De Belen, Belen, NM, 87002 offers $2,280/mo rent that, after a $1,825/mo payment, leaves $91/mo cash flow. Total monthly income is $2,280/mo, and annual cash flow is $1,097/yr on $123,616 cash. Return on cash invested measures 20.8% in year one, and rental yield stands at 7.34% at a $372,900 entry. Equity gained on principal adds $2,406/yr while 5% annual appreciation compounds into $103,025 by year five. Five-year ROI records 107.19% and total cumulative return in cash reaches $132,508. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,280/mo property income versus a $1,825/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 87002, Belen, NM area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,289 (100%)
Owner Occupied HU	6,502 (70.0%)
Renter Occupied HU	1,915 (20.6%)
Vacant Housing Units	872 ( 9.4%)
Median Home Value	$214,461
Average Home Value	$234,200