CashFlowRE
Sign in Sign up
707 Tingley St
D+ Composite 49.19
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +20.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$127,000

707 Tingley St · Truth or Consequences, NM 87901
3 bd · 2.0 ba · 1,512 sqft · Other public records · 42 Days on market
Built 1999 10,500 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice 1999 28 X 60 Cavco 3 bed 2 bath manufactured home located in Truth or Consequences. Inside features include open living room and kitchen, large master bedroom, walk-in closet and master bath. Carpet and vinyl flooring. There is plenty of room for parking on the property. Close to downtown TorC and the local Hot Springs.

Key facts

  • 0.24 acre lot
  • Built 1999
  • Listed 41 days

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Electricity connected; Natural gas connected; Natural gas available; Sewer connected
  • Home design: Manufactured house (double wide); Residential property
  • Construction: Manufactured construction
  • Exterior features: Chain link fencing; Fenced lot

Interior

  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Natural gas heating; Has heating; Has cooling
  • Interior features: Carpet flooring; Vinyl flooring

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath other listed at $127k.

Deal economics

  • At list price, monthly cash flow is $167 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $120k (5.4% below list).
  • Recommended offer: $120k (5.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#60 in NM) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, health & safety A; Watch: schools F, crime F, commute F.
  • T Or C Municipal Schools (town): math 25% / reading 25% proficiency, ranked #29 of 29 in NM (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 91 active listings in the ZIP.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $878 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Sierra County population projected at -38% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $120,118 (5.4% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 5% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.95%
Cap rate
7.87%
Cash-on-cash
5.63%
DSCR
1.25
GRM
8.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.6%
Equity multiple
0.72×
Total profit
$-9,995
Equity at exit
$18,936
10-year hold
IRR
1.9%
Equity multiple
1.14×
Total profit
$4,814
Equity at exit
$10,981

Cash invested: $35,560 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
55 Moderately Landlord-Leaning
State New Mexico
55 Moderately Landlord-Leaning · D+3
County
— inherits STATE
City
— inherits STATE
3-day notice but with cure rights; relocation assistance in some cities.

ZIP-level market 87901

Active inventory
91
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,201 medium interval (Pro) →
Mortgage (P&I)
$666
Tax from tax record
$63 /mo · $758/yr
Insurance
$53
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$167

Break-even live

Break-even rent $990
Max offer price $127,000
Occupancy floor 81%

Sensitivity live

Price -10% $239 -5% $203 +0% $167 +5% $131 +10% $95
Rent -10% $72 -5% $119 +0% $167 +5% $214 +10% $262
Rate -1.0pp $231 -0.5pp $199 base $167 +0.5pp $134 +1.0pp $100

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$31,750
Closing costs
$3,810
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 17 events

  1. 2026-06-18
    days on market $127,000 Active 42 DOM
  2. 2026-06-17
    days on market $127,000 Active 41 DOM
  3. 2026-06-16
    days on market $127,000 Active 40 DOM
  4. 2026-06-15
    days on market $127,000 Active 39 DOM
  5. 2026-06-14
    days on market $127,000 Active 37 DOM
  6. 2026-06-13
    days on market $127,000 Active 36 DOM
  7. 2026-06-10
    days on market $127,000 Active 34 DOM
  8. 2026-06-09
    days on market $127,000 Active 33 DOM
  9. 2026-06-08
    days on market $127,000 Active 32 DOM
  10. 2026-06-07
    days on market $127,000 Active 31 DOM
  11. 2026-06-02
    days on market $127,000 Active 26 DOM
  12. 2026-06-01
    days on market $127,000 Active 25 DOM
  13. 2026-05-31
    days on market $127,000 Active 24 DOM
  14. 2026-05-30
    days on market $127,000 Active 23 DOM
  15. 2026-05-07
    listed $127,000 Active
  16. 2021-08-11
    soldstatus 326-char remark
    Show marketing remark (326 chars)

    Nice 1999 28 X 60 Cavco 3 bed 2 bath manufactured home located in Truth or Consequences. Inside features include open living room and kitchen, large master bedroom, walk-in closet and master bath. Carpet and vinyl flooring. There is plenty of room for parking on the property. Close to downtown TorC and the local Hot Springs.

  17. 2021-06-09
    listed $98,000 326-char remark
    Show marketing remark (326 chars)

    Nice 1999 28 X 60 Cavco 3 bed 2 bath manufactured home located in Truth or Consequences. Inside features include open living room and kitchen, large master bedroom, walk-in closet and master bath. Carpet and vinyl flooring. There is plenty of room for parking on the property. Close to downtown TorC and the local Hot Springs.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast NM · Resets to sale price

Current annual tax
$758 · $63/mo
Projected year-2 tax
$1,016 · $85/mo
Expected delta
+$258/yr (+$21/mo · 34.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥97°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,414
− Mortgage interest
−$7,114
− Property taxes
−$758
− Insurance
−$635
− Repairs & maintenance
−$1,153
− Management
−$1,153
− Depreciation
−$3,695
Taxable loss
−$94
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$23
After-tax cash flow
$2,024/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
T Or C Municipal Schools
NCES district ID
3502610
Math proficiency
25% ▲ 1.00%
Reading proficiency
25% ▼ -7.00%
Median HH income
$28,449
Composite
20.0/100
National rank
#8666
State rank
#29 of 29 in NM

Livability — Truth or Consequences

Score
65/100
State rank
#60
US rank
#13470

Category grades

Amenities B Commute F Cost of living A+ Crime F Employment F Housing A Health & safety A User ratings D

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Truth or Consequences, NM
Population (ZIP)
6,459

Population outlook (Sierra County) Hauer SSP2

Today (2025)
9,498 people
By 2030
8,580 · -9.7%
By 2040
6,994 · -26.4%
By 2050
5,914 · -37.7%
By 2075
4,083 · -57.0%
By 2100
2,499 · -73.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (59%)
Race & ethnicity
White 59% Hispanic / Latino 34% Two or more races 18% Native American 5%
Hispanic origin (detail)
Mexican 22%
Common ancestry
Slovak 2% Lithuanian 2% Portuguese 1%
Foreign-born
3% · Canada
Languages at home
83% English-only · Spanish 16% French/Haitian/Cajun 1%

Political lean MEDSL · Sierra

2024 margin
R (+19.2) · D 39.2% · R 58.3% · Other 2.5%
2008→2024 swing
-7.1pp toward R · 2008: -12.1pp · 2024: -19.2pp
All cycles
2024: R+19.2 2020: R+21.5 2016: R+27.2 2012: R+18.9 2008: R+12.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -85.64%
Current HPI
118.3055
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+29.6% since first listed
3 events — show timeline
  • 2026-05-07 Listed $127,000 NMMLS
  • 2021-08-11 Sold (MLS) NMMLS
  • 2021-06-09 Listed $98,000 NMMLS

Property tax history

+2.0%/yr

Latest (2025): $758 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…