CashFlowRE
Sign in Sign up
1624 Jonquil Dr
C- Composite 50.97
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.6/10.0
  • 1% rule +4.1/10.0
  • 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

$175,000

1624 Jonquil Dr · Clovis, NM 88101
3 bd · 2.0 ba · 1,836 sqft · SingleFamily · 67 Days on market
Built 1964 Fair condition 9,348 sqft lot $95/sqft · 26% below area Est $236k · 26% under ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If you are looking for a spacious home in Zia school district this, is it. The traditional floorplan offers space and comfort. 3 large bedrooms and 2 bathrooms. The kitchen is spacious and has a bar top island for entertaining. A large den completes the floorplan and features a fireplace. Outside you are greeted by ample yard and parking space. A cinder block storage shed offers extra storage space. Attached 2 car garage for off street parking. This home is a must see, call today

Key facts

  • Large den
  • Zia school district
  • Bar top island

Tags

ZIA SCHOOL DISTRICTBAR TOP ISLANDLARGE DENFIREPLACEAMPLE YARDCINDER BLOCK STORAGE SHED

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 $175k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $53 ($641/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 $160k (8.7% below list).
  • Recommended offer: $160k (8.7% 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-, 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; 7 comparable units currently listed for rent nearby; rentals lingering (median 44d 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 34% 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 $5k 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

  • It's been on market 67 days — a 6% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $18k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $159,847 (8.7% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 9% 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 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.91%
Cap rate
6.66%
Cash-on-cash
1.31%
DSCR
1.06
GRM
9.1

CMA / ARV

ARV (median comp)
$235,500
List price
$175,000
Delta
-25.69%
Verdict
UNDERPRICED
Comps
7 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-11.4%
Equity multiple
0.58×
Total profit
$-20,743
Equity at exit
$26,093
10-year hold
IRR
1.2%
Equity multiple
1.09×
Total profit
$4,522
Equity at exit
$15,131

Cash invested: $49,000 (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
9.1×

Monthly cashflow live

Estimated rent
$1,598 high interval (Pro) →
Mortgage (P&I)
$918
Tax est. 1.5%
$219 /mo · $2,625/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$53

Break-even live

Break-even rent $1,531
Max offer price $175,000
Occupancy floor 92%

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
$43,750
Closing costs
$5,250
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1621 N Lea St Clovis, NM 3.0 2.0 1650 $1,500 $0.91 44d 1 0.79mi
37 Paseo Vlg Clovis, NM 3.0 2.0 1564 $1,600 $1.02 43d 1 0.85mi
3520 Adenmor Ct Clovis, NM 2.0 1.5 1230 $1,200 $0.98 43d 1 0.96mi
213 Almond Tree Ln Clovis, NM 4.0 2.0 1601 $1,700 $1.06 43d 1 1.25mi
2916 Hammond Blvd Clovis, NM 3.0 2.0 1270 $1,600 $1.26 43d 1 1.37mi
112 Cades Ct Clovis, NM 3.0 2.0 1478 $1,800 $1.22 43d 1 1.39mi
3804 Ben Hogan Dr Clovis, NM 3.0 2.0 1900 $1,900 $1.00 44d 1 1.47mi

Listing history 22 events

  1. 2026-06-19
    days on market $175,000 Active 67 DOM
  2. 2026-06-18
    days on market $175,000 Active 66 DOM
  3. 2026-06-17
    pricedays on market $175,000 Active 65 DOM
  4. 2026-06-16
    days on market $185,000 Active 64 DOM
  5. 2026-06-15
    days on market $185,000 Active 63 DOM
  6. 2026-06-14
    days on market $185,000 Active 61 DOM
  7. 2026-06-12
    days on market $185,000 Active 60 DOM
  8. 2026-06-09
    days on market $185,000 Active 57 DOM
  9. 2026-06-08
    days on market $185,000 Active 56 DOM
  10. 2026-06-07
    days on market $185,000 Active 55 DOM
  11. 2026-06-03
    days on market $185,000 Active 51 DOM
  12. 2026-06-02
    days on market $185,000 Active 50 DOM
  13. 2026-06-01
    days on market $185,000 Active 49 DOM
  14. 2026-05-31
    days on market $185,000 Active 48 DOM
  15. 2026-05-30
    days on market $185,000 Active 47 DOM
  16. 2026-05-15
    price $185,000 484-char remark
    Show marketing remark (484 chars)

    If you are looking for a spacious home in Zia school district this, is it. The traditional floorplan offers space and comfort. 3 large bedrooms and 2 bathrooms. The kitchen is spacious and has a bar top island for entertaining. A large den completes the floorplan and features a fireplace. Outside you are greeted by ample yard and parking space. A cinder block storage shed offers extra storage space. Attached 2 car garage for off street parking. This home is a must see, call today

  17. 2026-04-13
    listed $193,000 Active 484-char remark
    Show marketing remark (484 chars)

    If you are looking for a spacious home in Zia school district this, is it. The traditional floorplan offers space and comfort. 3 large bedrooms and 2 bathrooms. The kitchen is spacious and has a bar top island for entertaining. A large den completes the floorplan and features a fireplace. Outside you are greeted by ample yard and parking space. A cinder block storage shed offers extra storage space. Attached 2 car garage for off street parking. This home is a must see, call today

  18. 2025-07-23
    price $199,900
  19. 2025-07-15
    price $215,600
  20. 2023-01-27
    price $230,000
  21. 2021-12-13
    soldstatus
  22. 2021-08-26
    listed $213,000

ⓘ 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 5/10 Major
  • 🌡 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
$19,182
− Mortgage interest
−$9,803
− Property taxes
−$2,625
− Insurance
−$875
− Repairs & maintenance
−$1,535
− Management
−$1,535
− Depreciation
−$5,091
Taxable loss
−$2,281
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$547
After-tax cash flow
$1,188/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 · 13 photos

Fair 45/100 Moderate rehab

This home requires moderate renovations to update the kitchen and bathrooms, and add landscaping to enhance curb appeal and value.

Repairs flagged

  • Moderate kitchen cabinets — dated and in need of replacement
  • Moderate bathroom fixtures — dated and in need of replacement
  • Major landscaping — dry grass and lack of landscaping

Value-add opportunities

  • Resale new kitchen cabinets and countertops — modernizing the kitchen
  • Resale new bathroom fixtures — modernizing the bathrooms
  • Both landscaping — enhances curb appeal and adds value

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · dated and in need of replacement Moderate $3,000–15,000
bathroom fixtures · dated and in need of replacement Moderate $3,000–15,000
landscaping · dry grass and lack of landscaping Major $15,000–50,000
Total estimated repair cost · 3 items $21,000–80,000

Value-add ROI direction

  • Resale new kitchen cabinets and countertops — modernizing the kitchen
  • Resale new bathroom fixtures — modernizing the bathrooms
  • Both landscaping — enhances curb appeal and adds value

ⓘ 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

-13.1% since first listed
7 events — show timeline
  • 2026-05-15 Price Changed $185,000 NMMLS
  • 2026-04-13 Listed $193,000 NMMLS
  • 2025-07-23 Price Changed $199,900 NMMLS
  • 2025-07-15 Price Changed $215,600 NMMLS
  • 2023-01-27 Price Changed $230,000 NMMLS
  • 2021-12-13 Sold (MLS) NMMLS
  • 2021-08-26 Listed $213,000 NMMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…