CashFlowRE
Sign in Sign up
116 E Manana Blvd
C Composite 59.2
Why this score? — see what drove the C 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 +25.3/30.0
  • DSCR +8.3/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.6/10.0
  • Rent growth +3.9/5.0
  • Schools +3.4/10.0
  • Livability +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$105,000

116 E Manana Blvd · Clovis, NM 88101
2 bd · 1.0 ba · 830 sqft · Other · 17 Days on market
Built 1952 7,200 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming and centrally located in Clovis, this 2-bedroom, 1-bath home offers a great opportunity whether you’re looking for a place to call your own or a property with investment potential. The home features a practical layout, covered carport, and a large fenced backyard with plenty of room to enjoy the outdoor space. Major updates include a new roof and new water heater in 2024. Conveniently located near shopping, restaurants, schools, and everyday amenities, this home is full of potential. Call to schedule your private showing today.

Key facts

  • Covered carport
  • New water heater
  • New roof

Tags

COVERED CARPORTLARGE FENCED BACKYARDNEW ROOFNEW WATER HEATER

Property features AI

Exterior

  • Parking: 1 total parking space; 1 covered space; Attached carport; 1-car garage
  • Utilities: Public water; Natural gas available and connected; Electricity connected; Sewer connected
  • Home design: Single-family residence; Residential property
  • Construction: Shingle roof
  • Exterior features: Back yard fencing (wood); Shed(s)

Interior

  • Kitchen: Free-standing range; Refrigerator
  • Flooring: Carpet; Tile
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Electric heating; Window unit cooling
  • Interior features: Free-standing range; Refrigerator; Gas water heater

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 2-bed/1.0-bath other listed at $105k.

Deal economics

  • At list price, monthly cash flow is $237 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Recommended offer: $103k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#171 in NM) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime F, amenities F.
  • Clovis Municipal Schools (town): math 31% / reading 49% proficiency, ranked #13 of 29 in NM (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Highland Elementary (305 students, 100% FRL); Clovis High (math 31% / reading 49%, grade F, #60 of 110 statewide, top 54%, 1,544 students, 0% FRL) — zoned schools average 50% FRL vs 66% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+5.5%/yr); 464 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 169 units permitted in Curry County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Curry County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 5.5% rent growth), your $29k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($103k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $103,425 (1.5% below list)

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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.
  6. 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.
  7. 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
1.06%
Cap rate
9.00%
Cash-on-cash
9.68%
DSCR
1.43
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.54% rent growth · sell at horizon

5-year hold
IRR
0.8%
Equity multiple
1.03×
Total profit
$965
Equity at exit
$15,656
10-year hold
IRR
12.7%
Equity multiple
2.11×
Total profit
$32,748
Equity at exit
$9,078

Cash invested: $29,400 (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 88101

Rents YoY
5.5%
Active inventory
464
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,113 high interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$48 /mo · $573/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$234
Net cashflow
$237

Break-even live

Break-even rent $813
Max offer price $105,000
Occupancy floor 74%

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
$26,250
Closing costs
$3,150
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.

Rent comps 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
117 Townsgate Plz Unit I Clovis, NM 1.0 1.0 853 $1,000 $1.17 43d 1 0.22mi
3205 N Main St Unit 301 Clovis, NM 3.0 2.0 1017 $1,350 $1.33 43d 1 0.28mi
109 State Ave Clovis, NM 2.0 1.0 816 $2,000 $2.45 43d 1 0.46mi
2517 Ross St Clovis, NM 2.0 1.0 991 $950 $0.96 43d 1 0.47mi
2100 Mitchell St Unit 14 Clovis, NM 2.0 1.0 743 $750 $1.01 43d 1 0.67mi
2100 Mitchell St Unit 8 Clovis, NM 1.0 1.0 689 $700 $1.02 43d 1 0.67mi
800 Laurelwood Dr Unit 804-2 Clovis, NM 2.0 1.0 897 $1,250 $1.39 43d 1 0.85mi
532 Circle Dr Clovis, NM 3.0 1.5 1114 $1,100 $0.99 43d 1 0.88mi
1509 W Llano Estacado Blvd Unit b Clovis, NM 2.0 2.0 912 $1,250 $1.37 43d 1 1.17mi

Listing history 12 events

  1. 2026-06-19
    days on market $105,000 Active 17 DOM
  2. 2026-06-18
    days on market $105,000 Active 16 DOM
  3. 2026-06-17
    days on market $105,000 Active 15 DOM
  4. 2026-06-16
    days on market $105,000 Active 14 DOM
  5. 2026-06-15
    days on market $105,000 Active 13 DOM
  6. 2026-06-14
    days on market $105,000 Active 11 DOM
  7. 2026-06-12
    days on market $105,000 Active 10 DOM
  8. 2026-06-09
    days on market $105,000 Active 7 DOM
  9. 2026-06-08
    days on market $105,000 Active 6 DOM
  10. 2026-06-07
    days on market $105,000 Active 5 DOM
  11. 2026-06-03
    remarks 542-char remark
  12. 2026-06-03
    listed $105,000 Active 1 DOM

ⓘ 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
$573 · $48/mo
Projected year-2 tax
$840 · $70/mo
Expected delta
+$267/yr (+$22/mo · 46.5%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$13,355
− Mortgage interest
−$5,882
− Property taxes
−$573
− Insurance
−$525
− Repairs & maintenance
−$1,068
− Management
−$1,068
− Depreciation
−$3,055
Taxable income
$1,184
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$284
After-tax cash flow
$2,560/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
Clovis Municipal Schools
NCES district ID
3500570
Math proficiency
31% ▲ 6.00%
Reading proficiency
49% ▲ 14.00%
Median HH income
$40,532
Composite
33.52/100
National rank
#5435
State rank
#13 of 29 in NM

Livability — Clovis

Score
56/100
State rank
#171
US rank
#22374

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clovis, NM
County
Curry County · 44,846 people
City population
44,846
Metro
Clovis, NM
Population (ZIP)
44,846
Household income
$56,587
Rent vs Own
38.2% rent · 61.8% own
Severe rent burden
1724.0

Population outlook (Curry County) Hauer SSP2

Today (2025)
48,742 people
By 2030
47,759 · -2.0%
By 2040
45,444 · -6.8%
By 2050
42,403 · -13.0%
By 2075
33,878 · -30.5%
By 2100
22,414 · -54.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Hispanic / Latino 47% White 42% Two or more races 14% Black 5% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
73% English-only · Spanish 25%

Political lean MEDSL · Curry

2024 margin
Solid R (+42.6) · D 27.8% · R 70.4% · Other 1.8%
2008→2024 swing
-8.5pp toward R · 2008: -34.1pp · 2024: -42.6pp
All cycles
2024: R+42.6 2020: R+40.6 2016: R+42.4 2012: R+38.6 2008: R+34.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -150.79%
Current HPI
121.1877
Rent YoY
▲ 5.54%
Metro
Clovis, NM
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-06-02 Listed $105,000 NMMLS

Property tax history

-0.4%/yr

Latest (2025): $573 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…