CashFlowRE
Sign in Sign up
714 City View Dr SW
C- Composite 52.17
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 +18.4/30.0
  • ARV discount +10.4/15.0
  • DSCR +5.8/10.0
  • Schools +5.3/10.0
  • 1% rule +3.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$158,000

714 City View Dr SW · Albuquerque, NM 87105
3 bd · 2.0 ba · 1,067 sqft · Land · 82 Days on market
Built 1986 6,098 sqft lot $148/sqft · 7% below area Est $169k · 7% under

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

Listing remarks MLS

Discover this updated manufactured home for sale featuring modern upgrades. This move in ready home offers a remodeled kitchen with modern countertops, a renovated primary bathroom, and new stylish flooring throughout. Enjoy fresh interior and exterior paint, energy-efficient windows, and a bright open-concept living space designed for comfortable everyday living and entertaining. Situated on a spacious lot with yard access, this property provides ample parking and room for storage or outdoor living. Enjoy a combination of modern upgrades, functional layout, and great curb appeal. Financing now possible! Don't delay, schedule your showing today!

Key facts

  • Extra parking
  • Remodeled kitchen
  • Spacious lot

Tags

REMODELED KITCHENREMODELED MASTER BATHROOMNEW STYLISH FLOORINGSPACIOUS LOTYARD ACCESSEXTRA PARKING

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 land listed at $158k.

Deal economics

  • At list price, monthly cash flow is $148 ($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 $136k (13.9% below list).
  • Recommended offer: $136k (13.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 3.6% in Albuquerque — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 72/100 on livability (#13 in NM) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F.
  • Albuquerque Public Schools (urban): math 51% / reading 75% proficiency, ranked #3 of 29 in NM (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Alamosa Elementary (376 students, 100% FRL); Truman Middle (671 students, 100% FRL); West Mesa High (math 30% / reading 50%, grade F, #61 of 110 statewide, top 61%, 1,799 students, 100% FRL) — zoned schools average 100% FRL vs 60% district-wide (40 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 40% at this address vs 63% district-wide (-23 pts) — the specific schools serving this property underperform the Albuquerque Public Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: 166 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 53% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,316 units permitted in Bernalillo County in 2024 (546 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $135,990 (13.9% below list)

Questions for the listing agent

  1. It's been on market 82 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  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
0.86%
Cap rate
7.42%
Cash-on-cash
4.02%
DSCR
1.18
GRM
9.7

CMA / ARV

ARV (median comp)
$169,000
List price
$158,000
Delta
-6.51%
Verdict
FAIR
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-10.1%
Equity multiple
0.63×
Total profit
$-16,255
Equity at exit
$23,558
10-year hold
IRR
-0.8%
Equity multiple
0.95×
Total profit
$-2,343
Equity at exit
$13,661

Cash invested: $44,240 (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 87105

Active inventory
166
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,360 high interval (Pro) →
Mortgage (P&I)
$829
Tax from tax record
$32 /mo · $382/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$148

Break-even live

Break-even rent $1,173
Max offer price $158,000
Occupancy floor 84%

Sensitivity live

Price -10% $237 -5% $193 +0% $148 +5% $103 +10% $59
Rent -10% $41 -5% $94 +0% $148 +5% $202 +10% $255
Rate -1.0pp $228 -0.5pp $188 base $148 +0.5pp $107 +1.0pp $65

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
$39,500
Closing costs
$4,740
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
707 Luna Rd SW Unit B Albuquerque, NM 2.0 1.0 800 $1,395 $1.74 16d 1 0.13mi
1846 Henry Cir SW Albuquerque, NM 3.0 1.5 1200 $1,800 $1.50 45d 1 0.59mi
5817 Central Ave NW Apt 13 Albuquerque, NM 3.0 2.0 900 $1,595 $1.77 45d 1 0.74mi
370 Atrisco Dr SW Apt 9 Albuquerque, NM 2.0 1.0 800 $985 $1.23 45d 1 0.75mi
221 63rd St NW Unit D Albuquerque, NM 2.0 1.0 900 $925 $1.03 21d 1 0.91mi
221 63rd St NW Unit A Albuquerque, NM 2.0 1.0 900 $925 $1.03 45d 1 0.91mi
221 63rd St NW Unit B Albuquerque, NM 2.0 1.0 900 $900 $1.00 45d 1 0.91mi
221 63rd St NW Unit B Albuquerque, NM 2.0 1.0 900 $925 $1.03 25d 1 0.91mi
232 63rd St NW Apt C Albuquerque, NM 2.0 1.0 700 $925 $1.32 16d 1 0.92mi
225 63rd St NW Albuquerque, NM 2.0 1.0 900 $925 $1.03 45d 1 0.92mi
237 63rd St NW Albuquerque, NM 2.0 1.0 900 $925 $1.03 16d 1 0.95mi
237 63rd St NW Albuquerque, NM 2.0 1.0 900 $925 $1.03 45d 1 0.95mi
502 57th St NW Albuquerque, NM 2.0 2.0 1216 $1,825 $1.50 45d 1 1.25mi
7412 Central Ave SW Apt 14 Albuquerque, NM 3.0 3.0 800 $1,750 $2.19 5d 1 1.31mi
560 Estancia Dr NW Apt B Albuquerque, NM 2.0 1.0 900 $975 $1.08 5d 1 1.42mi

Listing history 24 events

  1. 2026-06-22
    days on market $158,000 Active 82 DOM
  2. 2026-06-18
    days on market $158,000 Active 79 DOM
  3. 2026-06-17
    days on market $158,000 Active 78 DOM
  4. 2026-06-16
    days on market $158,000 Active 77 DOM
  5. 2026-06-15
    days on market $158,000 Active 76 DOM
  6. 2026-06-13
    days on market $158,000 Active 74 DOM
  7. 2026-06-10
    days on market $158,000 Active 71 DOM
  8. 2026-06-09
    days on market $158,000 Active 70 DOM
  9. 2026-06-08
    days on market $158,000 Active 69 DOM
  10. 2026-06-07
    days on market $158,000 Active 68 DOM
  11. 2026-06-05
    days on market $158,000 Active 65 DOM
  12. 2026-06-03
    days on market $158,000 Active 64 DOM
  13. 2026-06-02
    days on market $158,000 Active 63 DOM
  14. 2026-06-01
    days on market $158,000 Active 62 DOM
  15. 2026-05-31
    days on market $158,000 Active 61 DOM
  16. 2026-03-30
    listed $158,000 Active 653-char remark
    Show marketing remark (653 chars)

    Discover this updated manufactured home for sale featuring modern upgrades. This move in ready home offers a remodeled kitchen with modern countertops, a renovated primary bathroom, and new stylish flooring throughout. Enjoy fresh interior and exterior paint, energy-efficient windows, and a bright open-concept living space designed for comfortable everyday living and entertaining. Situated on a spacious lot with yard access, this property provides ample parking and room for storage or outdoor living. Enjoy a combination of modern upgrades, functional layout, and great curb appeal. Financing now possible! Don't delay, schedule your showing today!

  17. 2025-09-16
    price $160,000
  18. 2025-07-30
    price $175,000
  19. 2020-04-30
    soldstatus
  20. 2020-04-25
    historical
  21. 2020-04-14
    status Pending
  22. 2020-02-11
    status Pending
  23. 2020-02-03
    listed $50,000 Active
  24. 2005-09-26
    soldstatus

ⓘ 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
$382 · $32/mo
Projected year-2 tax
$1,264 · $105/mo
Expected delta
+$882/yr (+$73/mo · 230.5%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥96°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$16,319
− Mortgage interest
−$8,850
− Property taxes
−$382
− Insurance
−$790
− Repairs & maintenance
−$1,306
− Management
−$1,306
− Depreciation
−$4,596
Taxable loss
−$912
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$219
After-tax cash flow
$1,995/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
Albuquerque Public Schools
NCES district ID
3500060
Math proficiency
51% ▲ 30.00%
Reading proficiency
75% ▲ 45.00%
Median HH income
$48,151
Composite
53.29/100
National rank
#1487
State rank
#3 of 29 in NM

Livability — Albuquerque

Score
72/100
State rank
#13
US rank
#6219

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Albuquerque, NM
County
Bernalillo County · 647,165 people
City population
647,165
Metro
Albuquerque, NM
Population (ZIP)
54,367
Household income
$55,644
Rent vs Own
25.8% rent · 74.2% own
Severe rent burden
1175.0

Population outlook (Bernalillo County) Hauer SSP2

Today (2025)
704,528 people
By 2030
711,723 · +1.0%
By 2040
714,522 · +1.4%
By 2050
709,274 · +0.7%
By 2075
680,015 · -3.5%
By 2100
619,879 · -12.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (80%)
Race & ethnicity
Hispanic / Latino 80% Two or more races 34% White 14% Native American 6%
Hispanic origin (detail)
Mexican 55%
Common ancestry
Romanian 1% Scotch-Irish 1% Italian 1%
Foreign-born
15% · Canada
Languages at home
52% English-only · Spanish 45%

Political lean MEDSL · Bernalillo

2024 margin
Strong D (+21.0) · D 59.2% · R 38.2% · Other 2.6%
2008→2024 swing
-0.3pp no change · 2008: 21.4pp · 2024: 21.0pp
All cycles
2024: D+21.0 2020: D+24.4 2016: D+17.8 2012: D+16.2 2008: D+21.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -223.16%
Current HPI
269.4587
Rent YoY
Metro
Albuquerque, NM
State GDP YoY
F500 in state
0

Price history

+216.0% since first listed
9 events — show timeline
  • 2026-03-30 Listed $158,000 Southwest MLS
  • 2025-09-16 Price Changed $160,000 Southwest MLS
  • 2025-07-30 Price Changed $175,000 Southwest MLS
  • 2020-04-30 Sold (Public Records) Public Records
  • 2020-04-25 Delisted Southwest MLS
  • 2020-04-14 Pending Southwest MLS
  • 2020-02-11 Pending Southwest MLS
  • 2020-02-03 Listed $50,000 Southwest MLS
  • 2005-09-26 Sold (Public Records) Public Records

Property tax history

+4.0%/yr

Latest (2025): $382 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…