CashFlowRE
Sign in Sign up
1016 Rencher St Unit 1016 1/2 Rencher
C+ Composite 63.52
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 +27.0/30.0
  • DSCR +9.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.3/10.0
  • Rent growth +3.9/5.0
  • Schools +3.4/10.0
  • Livability +2.8/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$109,900

1016 Rencher St Unit 1016 1/2 Rencher · Clovis, NM 88101
None bd · None ba · 1,978 sqft · Condo · 360 Days on market
Built 1952 Fair condition ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Two homes on one lot! Perfect for investors or house-hackers! Both houses together are currently bringing in $1150 a month, with some room to go up! Recent improvements include updated stucco, a new roof, and more! Live in one and rent out the other, or rent both for solid income potential!

Key facts

  • Two homes on one lot
  • Updated stucco
  • New roof

Tags

TWO HOMES ON ONE LOTUPDATED STUCCONEW ROOFSOLID INCOME POTENTIAL

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 condo listed at $110k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $309 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% 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-, schools F, crime 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.
  • Market conditions: Rents rising fast (+5.5%/yr); 464 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $760 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 $31k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 360 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 360 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.23%
Cap rate
9.67%
Cash-on-cash
12.06%
DSCR
1.54
GRM
6.8

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
4.5%
Equity multiple
1.18×
Total profit
$5,462
Equity at exit
$16,386
10-year hold
IRR
16.2%
Equity multiple
2.48×
Total profit
$45,539
Equity at exit
$9,502

Cash invested: $30,772 (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
6.8×

Monthly cashflow live

Estimated rent
$1,353 medium interval (Pro) →
Mortgage (P&I)
$576
Tax est. 1.5%
$137 /mo · $1,648/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$309

Break-even live

Break-even rent $961
Max offer price $109,900
Occupancy floor 72%

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
$27,475
Closing costs
$3,297
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1621 N Lea St Clovis, NM 3.0 2.0 1650 $1,500 $0.91 44d 1 0.95mi
1808 Debra St Clovis, NM 3.0 2.5 1412 $1,400 $0.99 43d 1 1.05mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 13 events

  1. 2026-06-14
    days on market $109,900 Active 360 DOM
  2. 2026-06-12
    days on market $109,900 Active 359 DOM
  3. 2026-06-09
    days on market $109,900 Active 356 DOM
  4. 2026-06-08
    days on market $109,900 Active 355 DOM
  5. 2026-06-07
    days on market $109,900 Active 354 DOM
  6. 2026-06-03
    days on market $109,900 Active 350 DOM
  7. 2026-06-02
    days on market $109,900 Active 349 DOM
  8. 2026-06-01
    days on market $109,900 Active 348 DOM
  9. 2026-05-31
    days on market $109,900 Active 347 DOM
  10. 2026-05-30
    days on market $109,900 Active 346 DOM
  11. 2026-02-03
    price $109,900 291-char remark
    Show marketing remark (291 chars)

    Two homes on one lot! Perfect for investors or house-hackers! Both houses together are currently bringing in $1150 a month, with some room to go up! Recent improvements include updated stucco, a new roof, and more! Live in one and rent out the other, or rent both for solid income potential!

  12. 2025-08-05
    price $119,900 291-char remark
    Show marketing remark (291 chars)

    Two homes on one lot! Perfect for investors or house-hackers! Both houses together are currently bringing in $1150 a month, with some room to go up! Recent improvements include updated stucco, a new roof, and more! Live in one and rent out the other, or rent both for solid income potential!

  13. 2025-06-18
    listed $130,000 Active 291-char remark
    Show marketing remark (291 chars)

    Two homes on one lot! Perfect for investors or house-hackers! Both houses together are currently bringing in $1150 a month, with some room to go up! Recent improvements include updated stucco, a new roof, and more! Live in one and rent out the other, or rent both for solid income potential!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 · 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
$16,236
− Mortgage interest
−$6,156
− Property taxes
−$1,648
− Insurance
−$550
− Repairs & maintenance
−$1,299
− Management
−$1,299
− Depreciation
−$3,197
Taxable income
$2,087
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$501
After-tax cash flow
$3,212/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This property requires moderate repairs and maintenance, particularly to the exterior and interior paint. Upgrading these areas would significantly enhance its resale and rental value.

Repairs flagged

  • Major exterior paint — Peeling paint
  • Major interior paint — Peeling paint
  • Minor bathroom fixtures — Needs updating

Value-add opportunities

  • Both exterior paint — Enhances curb appeal and value
  • Both interior paint — Enhances interior appeal and value
  • Rental bathroom fixtures — Improves rental appeal

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior paint · Peeling paint Major $15,000–50,000
interior paint · Peeling paint Major $15,000–50,000
bathroom fixtures · Needs updating Minor $500–3,000
Total estimated repair cost · 3 items $30,500–103,000

Value-add ROI direction

  • Both exterior paint — Enhances curb appeal and value
  • Both interior paint — Enhances interior appeal and value
  • Rental bathroom fixtures — Improves rental appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-15.5% since first listed
3 events — show timeline
  • 2026-02-03 Price Changed $109,900 NMMLS
  • 2025-08-05 Price Changed $119,900 NMMLS
  • 2025-06-18 Listed $130,000 NMMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…