CashFlowRE
Sign in Sign up
200 Almond Tree Ln 🏷️ Likely Rental
D Composite 40.57
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.7/30.0
  • Rent growth +3.9/5.0
  • Schools +3.4/10.0
  • Livability +2.8/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +1.9/10.0
  • Appreciation +0.0/10.0

$223,000

200 Almond Tree Ln · Clovis, NM 88101
3 bd · 2.0 ba · 1,388 sqft · Other · 9 Days on market
Built 2014 7,200 sqft lot $161/sqft · 26% below area Est $303k · 26% under

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

Listing remarks MLS

3 bedroom, 2 bath home. 1245 sq. ft. All electric. Dishwasher and refrigerator included. 2 car garage. Pet allowed with a $300 non-refundable pet deposit and $25.00 a month pet rent per pet. AVAILABLE: 8/11/2025 APPLICATION FEE: $30.00

Key facts

  • Open floor plan
  • Stone backsplash
  • Granite countertops

Tags

OPEN FLOOR PLANTRAY CEILINGSSTAGGERED KITCHEN CABINETRYGRANITE COUNTERTOPSSTONE BACKSPLASHSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • Other:
  • Financial info:
  • HOA & community:

Exterior

  • Parking: Detached 2-car garage; 2 total parking spaces (2 covered)
  • Security:
  • Utilities: Public water; Electricity connected; Sewer connected
  • Home design: Single-family residence; One story; Residential property
  • Construction: Brick and stucco construction; Shingle roof
  • Exterior features: Covered patio; Fenced backyard (block); Sprinklers in front and rear

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Free-standing range
  • Bedrooms:
  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (electric); Central air conditioning; Electric cooling; Ceiling fan(s)
  • Interior features: Ceiling fans; Walk-in closet(s)
  • Laundry & utility:

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $223,000 price doesn't fit this home's estimated sale value (~$302,524) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath other listed at $223k.

Deal economics

  • At list price, monthly cash flow is $-186 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $190k (14.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $153k (31.2% below list).
  • Recommended offer: $153k (31.2% below list) — sets the bar for 1% rule.

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: Parkview Elementary (384 students, 100% FRL); Yucca Middle (572 students, 100% FRL); Clovis High (math 31% / reading 49%, grade F, #60 of 110 statewide, top 54%, 1,544 students, 0% FRL) — zoned schools at 67% FRL track the district average.
  • Market conditions: Rents rising fast (+5.5%/yr); 464 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 46d 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).
  • This rent runs 33% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 12y 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.
Recommended offer $153,494 (31.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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
0.69%
Cap rate
5.29%
Cash-on-cash
-3.58%
DSCR
0.84
GRM
12.1

CMA / ARV

ARV (median comp)
$302,524
List price
$223,000
Delta
-26.29%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-19.8%
Equity multiple
0.29×
Total profit
$-44,029
Equity at exit
$33,250
10-year hold
IRR
-8.5%
Equity multiple
0.42×
Total profit
$-36,473
Equity at exit
$19,281

Cash invested: $62,440 (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
12.1×

Monthly cashflow live

Estimated rent
$1,535 high interval (Pro) →
Mortgage (P&I)
$1,169
Tax from tax record
$136 /mo · $1,636/yr
Insurance
$93
HOA
$0
Vacancy / Maint / Mgmt
$322
Net cashflow
$-186

Break-even live

Break-even rent $1,770
Max offer price $190,130
Occupancy floor

Sensitivity live

Price -10% $-60 -5% $-123 +0% $-186 +5% $-249 +10% $-312
Rent -10% $-307 -5% $-247 +0% $-186 +5% $-125 +10% $-65
Rate -1.0pp $-74 -0.5pp $-129 base $-186 +0.5pp $-244 +1.0pp $-303

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
$55,750
Closing costs
$6,690
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
213 Almond Tree Ln Clovis, NM 4.0 2.0 1601 $1,700 $1.06 45d 1 0.03mi
1313 Mission Dr Unit a Clovis, NM 2.0 2.0 1055 $1,400 $1.33 45d 1 0.14mi
2500 E 14th St Unit 2502-B Clovis, NM 2.0 1.0 900 $1,195 $1.33 45d 1 0.28mi
2101 Bobwhite Ct Unit B Clovis, NM 2.0 2.0 981 $1,200 $1.22 45d 1 0.30mi
2365 Marlene Blvd Unit B Clovis, NM 2.0 2.0 956 $2,000 $2.09 45d 1 0.33mi
2112 Fred Daugherty Ave Apt C Clovis, NM 2.0 1.0 900 $925 $1.03 45d 1 0.48mi
2916 Hammond Blvd Clovis, NM 3.0 2.0 1270 $1,600 $1.26 45d 1 0.61mi
1621 N Lea St Clovis, NM 3.0 2.0 1650 $1,500 $0.91 46d 1 1.43mi

Listing history 19 events

  1. 2026-05-14
    status Pending 948-char remark
  2. 2026-05-05
    listed $223,000 Active 948-char remark
  3. 2025-07-26
    historical $1,475
  4. 2025-07-18
    listed $1,475 Active 235-char remark
    Show marketing remark (235 chars)

    3 bedroom, 2 bath home. 1245 sq. ft. All electric. Dishwasher and refrigerator included. 2 car garage. Pet allowed with a $300 non-refundable pet deposit and $25.00 a month pet rent per pet. AVAILABLE: 8/11/2025 APPLICATION FEE: $30.00

  5. 2025-07-17
    soldstatus Closed 235-char remark
    Show marketing remark (235 chars)

    3 bedroom, 2 bath home. 1245 sq. ft. All electric. Dishwasher and refrigerator included. 2 car garage. Pet allowed with a $300 non-refundable pet deposit and $25.00 a month pet rent per pet. AVAILABLE: 8/11/2025 APPLICATION FEE: $30.00

  6. 2025-07-17
    soldstatus 235-char remark
    Show marketing remark (235 chars)

    3 bedroom, 2 bath home. 1245 sq. ft. All electric. Dishwasher and refrigerator included. 2 car garage. Pet allowed with a $300 non-refundable pet deposit and $25.00 a month pet rent per pet. AVAILABLE: 8/11/2025 APPLICATION FEE: $30.00

  7. 2025-07-05
    listed $1,475
  8. 2024-01-26
    historical $1,475
  9. 2024-01-21
    listed $1,475
  10. 2022-11-25
    historical
  11. 2018-03-01
    soldstatus
  12. 2018-02-18
    soldstatus
    Show marketing remark (434 chars)

    Pristine home - only 3 years old! Lovely neutral colors that look great with any decor. Dark solid wood cabinetry in the open kitchen with large dining area. Such a comfortable floor plan. Two bedrooms are towards the front of the home and the master bedroom and master bath with large walk in tiled double shower is on the other side of the house. Easy maintenance cinder block fence surrounds the backyard. Come check it out today!

  13. 2018-01-12
    listed $197,000
    Show marketing remark (434 chars)

    Pristine home - only 3 years old! Lovely neutral colors that look great with any decor. Dark solid wood cabinetry in the open kitchen with large dining area. Such a comfortable floor plan. Two bedrooms are towards the front of the home and the master bedroom and master bath with large walk in tiled double shower is on the other side of the house. Easy maintenance cinder block fence surrounds the backyard. Come check it out today!

  14. 2017-07-19
    soldstatus
  15. 2017-07-17
    soldstatus
  16. 2017-04-06
    listed $179,000
  17. 2015-06-08
    soldstatus
  18. 2015-06-05
    soldstatus
  19. 2014-09-05
    listed $173,500

ⓘ 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
$1,636 · $136/mo
Projected year-2 tax
$1,784 · $149/mo
Expected delta
+$148/yr (+$12/mo · 9.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 19 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
$18,419
− Mortgage interest
−$12,491
− Property taxes
−$1,636
− Insurance
−$1,115
− Repairs & maintenance
−$1,474
− Management
−$1,474
− Depreciation
−$6,487
Taxable loss
−$6,257
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,502
After-tax cash flow
$-731/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

+28.5% since first listed
19 events — show timeline
  • 2026-05-14 Pending NMMLS
  • 2026-05-05 Listed $223,000 NMMLS
  • 2025-07-26 Rental Removed $1,475 APPFOLIO
  • 2025-07-18 Listed $1,475 NMMLS
  • 2025-07-17 Sold (MLS) NMMLS
  • 2025-07-17 Sold (MLS) NMMLS
  • 2025-07-05 Listed for Rent $1,475 APPFOLIO
  • 2024-01-26 Rental Removed $1,475 APPFOLIO
  • 2024-01-21 Listed for Rent $1,475 APPFOLIO
  • 2022-11-25 Rental Removed APPFOLIO
  • 2018-03-01 Sold (Public Records) Public Records
  • 2018-02-18 Sold (MLS) NMMLS
  • 2018-01-12 Listed $197,000 NMMLS
  • 2017-07-19 Sold (Public Records) Public Records
  • 2017-07-17 Sold (MLS) NMMLS
  • 2017-04-06 Listed $179,000 NMMLS
  • 2015-06-08 Sold (Public Records) Public Records
  • 2015-06-05 Sold (MLS) NMMLS
  • 2014-09-05 Listed $173,500 NMMLS

Property tax history

+41.8%/yr

Latest (2025): $1,636 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…