CashFlowRE
Sign in Sign up
3207 Sioux Trl
C Composite 55.15
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 +26.1/30.0
  • DSCR +8.8/10.0
  • 1% rule +6.0/10.0
  • Livability +3.9/5.0
  • Schools +3.0/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.0/15.0
  • Appreciation +0.0/10.0

$149,900

3207 Sioux Trl · Alamogordo, NM 88310
3 bd · 2.0 ba · 1,252 sqft · SingleFamily public records · 30 Days on market
Built 1986 7,405 sqft lot $120/sqft · 12% above area Est $134k · 12% over

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

Listing remarks MLS

This is an entry level home in a centrally located neighborhood. It's only minutes to all conveniences including restaurants, medical and shopping. This property has been priced for easier purchase. Make time to see the potential possible here once updating and repairs are made. The seller is selling as is. Perhaps a rehab loan or cash will be the best strategy for purchase. It does not qualify for FHA/VA financing. Call your broker for a viewing.

Key facts

  • 7,405 sq ft lot
  • 2 garage spots
  • Built 1986

Property features AI

Finance

  • Other: Located in the Scenic Heights subdivision

Exterior

  • Parking: Attached or detached 2-car garage; Covered 2-car carport
  • Utilities: Public water; Natural gas available
  • Home design: Single-family residence; One story
  • Construction: Brick construction; Shingle roof
  • Exterior features: Covered patio/porch; Block fencing

Interior

  • Bathrooms: One full bathroom; One three-quarter bathroom
  • Heating & cooling: Forced air heating; Fireplace heating; Central air conditioning
  • Interior features: Gas water heater; Living room fireplace; No basement
  • Laundry & utility: Laundry area in garage

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 single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $376 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 77/100 on livability (#5 in NM, #3,233 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D, employment D, schools F.
  • Alamogordo Public Schools (town): math 26% / reading 39% proficiency, ranked #26 of 95 in NM (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.6%/yr); 449 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 6 units permitted in Otero County in 2024 (0 in 5+ unit buildings).
  • This rent runs 35% 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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Otero County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 9→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,651 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. Crime grade is D 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?
  4. 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.
  5. 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.
  6. 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
1.10%
Cap rate
9.30%
Cash-on-cash
10.76%
DSCR
1.48
GRM
7.6

CMA / ARV

ARV (median comp)
$133,538
List price
$149,900
Delta
12.25%
Verdict
OVERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.65% rent growth · sell at horizon

5-year hold
IRR
-1.7%
Equity multiple
0.94×
Total profit
$-2,583
Equity at exit
$22,351
10-year hold
IRR
6.6%
Equity multiple
1.47×
Total profit
$19,598
Equity at exit
$12,961

Cash invested: $41,972 (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 88310

Rents YoY
1.6%
Active inventory
449
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,652 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$80 /mo · $962/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$376

Break-even live

Break-even rent $1,176
Max offer price $149,900
Occupancy floor 72%

Sensitivity live

Price -10% $461 -5% $419 +0% $376 +5% $334 +10% $291
Rent -10% $246 -5% $311 +0% $376 +5% $441 +10% $507
Rate -1.0pp $452 -0.5pp $414 base $376 +0.5pp $337 +1.0pp $298

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
$37,475
Closing costs
$4,497
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2606 Pontiac Dr Alamogordo, NM 3.0 2.0 1785 $1,650 $0.92 25d 1 0.70mi
2637 Las Alturas Ct Alamogordo, NM 3.0 2.0 1366 $1,600 $1.17 45d 1 0.80mi
2300 Aspen Dr Alamogordo, NM 3.0 2.0 1368 $1,400 $1.02 4d 1 0.90mi
2116 N Scenic Dr Apt A1 Alamogordo, NM 2.0 1.0 957 $950 $0.99 25d 1 0.99mi
1301 Fillmore Ave Alamogordo, NM 2.0 1.0 967 $1,095 $1.13 45d 2 1.15mi
2360 Mesa Ln Alamogordo, NM 3.0 2.0 1173 $1,600 $1.36 25d 1 1.25mi
1502 Campbell Pl Alamogordo, NM 3.0 2.0 1816 $1,450 $0.80 25d 1 1.26mi
2200 1st St Alamogordo, NM 1.0–3.0 1.0–3.0 1011 $1,979 $1.96 4d 18 1.36mi
1301 Jefferson Ave Unit LAST ONE AVAILABLE!! Alamogordo, NM 2.0 2.0 892 $1,425 $1.60 4d 1 1.36mi
2201 Mesa Ln Alamogordo, NM 3.0 2.0 1408 $3,000 $2.13 25d 1 1.36mi

Listing history 14 events

  1. 2026-06-21
    days on market $149,900 Active 30 DOM
  2. 2026-06-18
    days on market $149,900 Active 27 DOM
  3. 2026-06-17
    days on market $149,900 Active 26 DOM
  4. 2026-06-16
    days on market $149,900 Active 25 DOM
  5. 2026-06-15
    days on market $149,900 Active 24 DOM
  6. 2026-06-13
    days on market $149,900 Active 22 DOM
  7. 2026-06-13
    days on market $149,900 Active 21 DOM
  8. 2026-06-10
    days on market $149,900 Active 19 DOM
  9. 2026-06-09
    days on market $149,900 Active 18 DOM
  10. 2026-06-08
    status $149,900 Active 17 DOM
    Show marketing remark (451 chars)

    This is an entry level home in a centrally located neighborhood. It's only minutes to all conveniences including restaurants, medical and shopping. This property has been priced for easier purchase. Make time to see the potential possible here once updating and repairs are made. The seller is selling as is. Perhaps a rehab loan or cash will be the best strategy for purchase. It does not qualify for FHA/VA financing. Call your broker for a viewing.

  11. 2026-05-18
    status Pending 451-char remark
    Show marketing remark (451 chars)

    This is an entry level home in a centrally located neighborhood. It's only minutes to all conveniences including restaurants, medical and shopping. This property has been priced for easier purchase. Make time to see the potential possible here once updating and repairs are made. The seller is selling as is. Perhaps a rehab loan or cash will be the best strategy for purchase. It does not qualify for FHA/VA financing. Call your broker for a viewing.

  12. 2026-05-18
    status Pending 451-char remark
    Show marketing remark (451 chars)

    This is an entry level home in a centrally located neighborhood. It's only minutes to all conveniences including restaurants, medical and shopping. This property has been priced for easier purchase. Make time to see the potential possible here once updating and repairs are made. The seller is selling as is. Perhaps a rehab loan or cash will be the best strategy for purchase. It does not qualify for FHA/VA financing. Call your broker for a viewing.

  13. 2026-04-30
    listed $149,900 Active 451-char remark
    Show marketing remark (451 chars)

    This is an entry level home in a centrally located neighborhood. It's only minutes to all conveniences including restaurants, medical and shopping. This property has been priced for easier purchase. Make time to see the potential possible here once updating and repairs are made. The seller is selling as is. Perhaps a rehab loan or cash will be the best strategy for purchase. It does not qualify for FHA/VA financing. Call your broker for a viewing.

  14. 2026-04-30
    listed $149,900 Active 451-char remark
    Show marketing remark (451 chars)

    This is an entry level home in a centrally located neighborhood. It's only minutes to all conveniences including restaurants, medical and shopping. This property has been priced for easier purchase. Make time to see the potential possible here once updating and repairs are made. The seller is selling as is. Perhaps a rehab loan or cash will be the best strategy for purchase. It does not qualify for FHA/VA financing. Call your broker for a viewing.

ⓘ 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
$962 · $80/mo
Projected year-2 tax
$1,199 · $100/mo
Expected delta
+$237/yr (+$20/mo · 24.6%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 9 d/yr ≥90°F today · 30 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
$19,823
− Mortgage interest
−$8,397
− Property taxes
−$962
− Insurance
−$750
− Repairs & maintenance
−$1,586
− Management
−$1,586
− Depreciation
−$4,361
Taxable income
$2,182
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$524
After-tax cash flow
$3,991/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
Alamogordo Public Schools
NCES district ID
3500030
Math proficiency
26%
Reading proficiency
39%
Median HH income
$42,194
Composite
30.24/100
National rank
#11572
State rank
#26 of 95 in NM

Livability — Alamogordo

Score
77/100
State rank
#5
US rank
#3233

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alamogordo, NM
County
Otero County · 36,983 people
City population
36,983
Metro
Alamogordo, NM
Population (ZIP)
36,983
Household income
$57,214
Rent vs Own
34.4% rent · 65.6% own
Severe rent burden
1231.0

Population outlook (Otero County) Hauer SSP2

Today (2025)
62,967 people
By 2030
62,164 · -1.3%
By 2040
60,253 · -4.3%
By 2050
58,575 · -7.0%
By 2075
55,411 · -12.0%
By 2100
48,551 · -22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 56% Hispanic / Latino 31% Two or more races 18% Black 5% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 25%
Common ancestry
Slovak 3% Lithuanian 2% Italian 1%
Foreign-born
6% · Canada
Languages at home
85% English-only · Spanish 12% Tagalog/Filipino 1%

Political lean MEDSL · Otero

2024 margin
Strong R (+27.0) · D 35.4% · R 62.4% · Other 2.2%
2008→2024 swing
-7.7pp toward R · 2008: -19.3pp · 2024: -27.0pp
All cycles
2024: R+27.0 2020: R+25.6 2016: R+29.1 2012: R+28.0 2008: R+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -174.88%
Current HPI
181.737
Rent YoY
▲ 1.65%
Metro
Alamogordo, NM
State GDP YoY
F500 in state
0

Price history

+0.0% since first listed
6 events — show timeline
  • 2026-06-08 Relisted OCAOR
  • 2026-06-08 Relisted SNMMLS as distributed by MLS GRID
  • 2026-05-18 Pending SNMMLS as distributed by MLS GRID
  • 2026-05-18 Pending OCAOR
  • 2026-04-30 Listed $149,900 SNMMLS as distributed by MLS GRID
  • 2026-04-30 Listed $149,900 OCAOR

Property tax history

+2.1%/yr

Latest (2025): $962 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…