CashFlowRE
Sign in Sign up
548 Camino Del Medio
C- Composite 54.4
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 +23.7/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +4.8/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

548 Camino Del Medio · Taos, NM 87571
2 bd · 1.0 ba · 1,080 sqft · SingleFamily public records · 587 Days on market
Built 1997 7,841 sqft lot ↓ 41% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Conveniently located within the Town of Taos and off Camino del Medio is this 2 bedroom and 1 bathroom fixer upper! It's easy to access and has a lot of possibilities. The front yard area is fenced in with chain link and a stucco/adobe wall. Fruit trees garnish the landscape. There is buildable space on the east side of the home to expand the square footage of the home or should you want a garage/carport. Come see if this house fit your needs!

Key facts

  • Fenced front yard
  • Fruit trees
  • Buildable space

Tags

FENCED FRONT YARDFRUIT TREESBUILDABLE SPACE

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 single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $380 ($5k/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 $195k (2.0% below list).
  • Recommended offer: $175k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#49 in NM) — a middle-class / working-renter tenant base. Strengths: health & safety A+, cost of living B; Watch: housing D+, schools D, amenities D.
  • Taos Municipal Schools (town): math 19% / reading 33% proficiency, ranked #43 of 95 in NM (top 45%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 229 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 127 units permitted in Taos County in 2024 (0 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 $6k of value loss. Plan a longer hold.
  • Taos County population projected at -16% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 587 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $140k (41%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $175,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 587 days. Have you received any prior offers? Is the seller open to a 12% 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
0.98%
Cap rate
8.59%
Cash-on-cash
8.19%
DSCR
1.36
GRM
8.5

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
-3.9%
Equity multiple
0.85×
Total profit
$-8,126
Equity at exit
$29,672
10-year hold
IRR
5.7%
Equity multiple
1.43×
Total profit
$23,697
Equity at exit
$17,206

Cash invested: $55,720 (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 87571

Active inventory
229
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,950 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$34 /mo · $404/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$380

Break-even live

Break-even rent $1,469
Max offer price $199,000
Occupancy floor 76%

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
$49,750
Closing costs
$5,970
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
127 Oakley Ln Taos, NM 2.0 2.0 1350 $1,950 $1.44 43d 1 1.05mi

Listing history 25 events

  1. 2026-06-18
    days on market $199,000 Active 587 DOM
  2. 2026-06-17
    days on market $199,000 Active 586 DOM
  3. 2026-06-16
    days on market $199,000 Active 585 DOM
  4. 2026-06-15
    days on market $199,000 Active 584 DOM
  5. 2026-06-13
    days on market $199,000 Active 582 DOM
  6. 2026-06-12
    days on market $199,000 Active 581 DOM
  7. 2026-06-09
    days on market $199,000 Active 578 DOM
  8. 2026-06-08
    days on market $199,000 Active 577 DOM
  9. 2026-06-07
    days on market $199,000 Active 576 DOM
  10. 2026-06-07
    days on market $199,000 Active 575 DOM
  11. 2026-06-04
    days on market $199,000 Active 572 DOM
  12. 2026-06-02
    days on market $199,000 Active 571 DOM
  13. 2026-06-01
    days on market $199,000 Active 570 DOM
  14. 2026-05-31
    days on market $199,000 Active 569 DOM
  15. 2026-04-07
    price $199,000 448-char remark
    Show marketing remark (448 chars)

    Conveniently located within the Town of Taos and off Camino del Medio is this 2 bedroom and 1 bathroom fixer upper! It's easy to access and has a lot of possibilities. The front yard area is fenced in with chain link and a stucco/adobe wall. Fruit trees garnish the landscape. There is buildable space on the east side of the home to expand the square footage of the home or should you want a garage/carport. Come see if this house fit your needs!

  16. 2026-02-03
    status Active 448-char remark
    Show marketing remark (448 chars)

    Conveniently located within the Town of Taos and off Camino del Medio is this 2 bedroom and 1 bathroom fixer upper! It's easy to access and has a lot of possibilities. The front yard area is fenced in with chain link and a stucco/adobe wall. Fruit trees garnish the landscape. There is buildable space on the east side of the home to expand the square footage of the home or should you want a garage/carport. Come see if this house fit your needs!

  17. 2026-02-03
    price $205,000 448-char remark
    Show marketing remark (448 chars)

    Conveniently located within the Town of Taos and off Camino del Medio is this 2 bedroom and 1 bathroom fixer upper! It's easy to access and has a lot of possibilities. The front yard area is fenced in with chain link and a stucco/adobe wall. Fruit trees garnish the landscape. There is buildable space on the east side of the home to expand the square footage of the home or should you want a garage/carport. Come see if this house fit your needs!

  18. 2025-10-22
    status Pending 448-char remark
    Show marketing remark (448 chars)

    Conveniently located within the Town of Taos and off Camino del Medio is this 2 bedroom and 1 bathroom fixer upper! It's easy to access and has a lot of possibilities. The front yard area is fenced in with chain link and a stucco/adobe wall. Fruit trees garnish the landscape. There is buildable space on the east side of the home to expand the square footage of the home or should you want a garage/carport. Come see if this house fit your needs!

  19. 2025-04-07
    price $225,000 448-char remark
    Show marketing remark (448 chars)

    Conveniently located within the Town of Taos and off Camino del Medio is this 2 bedroom and 1 bathroom fixer upper! It's easy to access and has a lot of possibilities. The front yard area is fenced in with chain link and a stucco/adobe wall. Fruit trees garnish the landscape. There is buildable space on the east side of the home to expand the square footage of the home or should you want a garage/carport. Come see if this house fit your needs!

  20. 2025-01-31
    price $235,000 448-char remark
    Show marketing remark (448 chars)

    Conveniently located within the Town of Taos and off Camino del Medio is this 2 bedroom and 1 bathroom fixer upper! It's easy to access and has a lot of possibilities. The front yard area is fenced in with chain link and a stucco/adobe wall. Fruit trees garnish the landscape. There is buildable space on the east side of the home to expand the square footage of the home or should you want a garage/carport. Come see if this house fit your needs!

  21. 2025-01-23
    status Active 448-char remark
    Show marketing remark (448 chars)

    Conveniently located within the Town of Taos and off Camino del Medio is this 2 bedroom and 1 bathroom fixer upper! It's easy to access and has a lot of possibilities. The front yard area is fenced in with chain link and a stucco/adobe wall. Fruit trees garnish the landscape. There is buildable space on the east side of the home to expand the square footage of the home or should you want a garage/carport. Come see if this house fit your needs!

  22. 2024-08-22
    price $249,000 448-char remark
    Show marketing remark (448 chars)

    Conveniently located within the Town of Taos and off Camino del Medio is this 2 bedroom and 1 bathroom fixer upper! It's easy to access and has a lot of possibilities. The front yard area is fenced in with chain link and a stucco/adobe wall. Fruit trees garnish the landscape. There is buildable space on the east side of the home to expand the square footage of the home or should you want a garage/carport. Come see if this house fit your needs!

  23. 2024-07-11
    price $265,000 448-char remark
    Show marketing remark (448 chars)

    Conveniently located within the Town of Taos and off Camino del Medio is this 2 bedroom and 1 bathroom fixer upper! It's easy to access and has a lot of possibilities. The front yard area is fenced in with chain link and a stucco/adobe wall. Fruit trees garnish the landscape. There is buildable space on the east side of the home to expand the square footage of the home or should you want a garage/carport. Come see if this house fit your needs!

  24. 2024-05-17
    price $275,000 448-char remark
    Show marketing remark (448 chars)

    Conveniently located within the Town of Taos and off Camino del Medio is this 2 bedroom and 1 bathroom fixer upper! It's easy to access and has a lot of possibilities. The front yard area is fenced in with chain link and a stucco/adobe wall. Fruit trees garnish the landscape. There is buildable space on the east side of the home to expand the square footage of the home or should you want a garage/carport. Come see if this house fit your needs!

  25. 2024-05-10
    listed $339,000 Active 448-char remark
    Show marketing remark (448 chars)

    Conveniently located within the Town of Taos and off Camino del Medio is this 2 bedroom and 1 bathroom fixer upper! It's easy to access and has a lot of possibilities. The front yard area is fenced in with chain link and a stucco/adobe wall. Fruit trees garnish the landscape. There is buildable space on the east side of the home to expand the square footage of the home or should you want a garage/carport. Come see if this house fit your needs!

ⓘ 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
$404 · $34/mo
Projected year-2 tax
$1,592 · $133/mo
Expected delta
+$1,188/yr (+$99/mo · 293.8%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$23,400
− Mortgage interest
−$11,147
− Property taxes
−$404
− Insurance
−$995
− Repairs & maintenance
−$1,872
− Management
−$1,872
− Depreciation
−$5,789
Taxable income
$1,321
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$317
After-tax cash flow
$4,247/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
Taos Municipal Schools
NCES district ID
3502520
Math proficiency
19%
Reading proficiency
33%
Median HH income
$37,074
Composite
24.62/100
National rank
#13051
State rank
#43 of 95 in NM

Livability — Taos

Score
65/100
State rank
#49
US rank
#12910

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Taos, NM
Population (ZIP)
12,544

Population outlook (Taos County) Hauer SSP2

Today (2025)
32,771 people
By 2030
32,128 · -2.0%
By 2040
29,938 · -8.6%
By 2050
27,593 · -15.8%
By 2075
23,279 · -29.0%
By 2100
18,948 · -42.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 47% Hispanic / Latino 41% Two or more races 17% Native American 10% Asian 2%
Hispanic origin (detail)
Mexican 23%
Common ancestry
Serbian 4% Lithuanian 3% Iranian 3%
Foreign-born
9% · Canada, Vietnam
Languages at home
72% English-only · Spanish 18% French/Haitian/Cajun 1% Vietnamese 1%

Political lean MEDSL · Taos

2024 margin
Solid D (+47.5) · D 72.4% · R 24.9% · Other 2.8%
2008→2024 swing
-17.4pp toward R · 2008: 64.8pp · 2024: 47.5pp
All cycles
2024: D+47.5 2020: D+54.8 2016: D+52.0 2012: D+60.2 2008: D+64.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.51%
Current HPI
156.0874
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-41.3% since first listed
11 events — show timeline
  • 2026-04-07 Price Changed $199,000 TCAR
  • 2026-02-03 Relisted TCAR
  • 2026-02-03 Price Changed $205,000 TCAR
  • 2025-10-22 Pending TCAR
  • 2025-04-07 Price Changed $225,000 TCAR
  • 2025-01-31 Price Changed $235,000 TCAR
  • 2025-01-23 Relisted TCAR
  • 2024-08-22 Price Changed $249,000 TCAR
  • 2024-07-11 Price Changed $265,000 TCAR
  • 2024-05-17 Price Changed $275,000 TCAR
  • 2024-05-10 Listed $339,000 TCAR

Property tax history

+0.4%/yr

Latest (2025): $404 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…