2 bd · 1.0 ba ·
1,167 sqft ·
Built 1993
· SingleFamily
· Active
· 86 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,142/mo
Mortgage (P&I)
−$378
Tax + insurance
−$54
HOA
−$0
Vac / Maint / Mgmt
−$240
Net cashflow
$471/mo
Annual
$5,655/yr
Cap rate
14.15%
Cash-on-cash
28.05%
DSCR
2.25
1% rule
1.59%
Cash to close
$20,160
Investor read
This is a 2-bed/1.0-bath single-family listed at $72k.
At list price, monthly cash flow is $471 ($6k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $72k).
It's been on market 86 days — a 6% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $68k (6.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $498 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 55/100 on livability (#200 in NM) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety C-, amenities F, commute F.
Deming Public Schools (town): math 18% / reading 27% proficiency, ranked #63 of 95 in NM (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 97% free/reduced lunch — lower-income household profile, screen leases tightly.
Zoned schools: Bataan Elementary (539 students, 100% FRL); Red Mountain Middle (795 students, 100% FRL); Deming High (1,279 students, 100% FRL) — zoned schools at 100% FRL track the district average.
Market conditions: 379 active listings in the ZIP; 7 units permitted in Luna County in 2024 (0 in 5+ unit buildings).
Luna County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
3 sale attempts; this cycle's ask is 4% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~5 years — after that, you're playing with house money.
Climate carrying-cost: extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
It's been on market 86 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-9QNC2BCW6NSWKE
· Data 2 h agocashflowre.app · 2026-05-29