OFF_MARKETRisky Deal16 days on market

4260 Egyptian St

4260 Egyptian St, Las Cruces, NM 88005, Las Cruces, NM 88005
$380,000
Zestimate®:$355,900

Listing Price

Property image 1
4260 Egyptian St, Las Cruces, NM 88005
Loc: Las Cruces, NM
Days Listed
16
Tax Assessed
$231k
Zestimate®
$356k
Market Rate
Lot Size
1.00 acres
Rent Estimate
$1,830/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

6

Tombaugh Elementary School

PK-5
0.6 mi away
6

Zia Middle School

6-8
2.1 mi away
6

Las Cruces High School

9-12
2.8 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
3.61%
Total ROI
37.4%
Cash Flow
$-828/mo
DSCR
0.58
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-25Listing removed$380,000$231
2026-03-16Pending sale$380,000$231
2026-02-23Price change$380,000$231
2026-02-10Listed for sale$400,000$243

Tax History

YearProperty TaxTax Assessment
2025$1,728.92$77,020
2024$1,737.32$77,020
2023$1,704.28$74,777
2022$1,684.6$72,600
2021$1,676.76$72,600
2020$1,686.6$72,599
2019$1,638.24$70,485
2018$1,339.28$58,314
2017$1,339.28$56,616
2016$1,270.2$54,966
2015$1,253.08$164,878
2014$1,254.26$160,076
2013$1,128.24$155,414
2012$1,128.24$150,887
2011$1,080.48$146,492
2010$1,035.84$142,224
2009$942.78$138,082
2008$942.78$134,060
2007$909.44$130,155
2005$871.06$126,365
2004$836.99$119,100
2003$726.86$119,100
2002$752.06$104,600
2001$752.06$104,600
2000$691.68$98,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,645
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $380,000Rent Basis: Observed Comp Model ($1,830/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $111/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.61%

NOI: $13,729/yr

Cash-on-Cash Yield
-11.4%

On $87,400 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.8% of basis)-$154/mo
Homeowner / Hazard Insurance-$111/mo
Vacancy Reserve (5% of rent)-$92/mo
Repairs & Maintenance (10% of rent)-$183/mo
Property Management (8% of rent)-$146/mo
Total Pure Operating Expenses-$686/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,830/mo
Less: Operating Expenses-$686/mo
Net Operating Income (NOI)+$1,144/mo
Less: Debt Service (30yr @ 6.75%)-$1,972/mo
Net Cash Flow
$-828/mo
$-9,932/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Las Cruces.