CashFlowRE
Sign in Sign up
1319 E Tulsa St
B- Composite 65.84
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.3/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$88,000

1319 E Tulsa St · North Hobbs, NM 88242
2 bd · 1.0 ba · 787 sqft · SingleFamily public records · 10 Days on market
Built 1965 0.50 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Whether you're looking to "fix and flip" or "fix and hold" this home in North Hobbs could be the one! Sits on half an acre with room to build. Call today to schedule a showing!

Key facts

  • Room to build
  • Half an acre
  • 0.5 acre lot

Tags

HALF AN ACREROOM TO BUILD

Property features AI

Exterior

  • Parking: Attached carport; Carport
  • Utilities: Well water; Septic tank; Electricity connected
  • Home design: Single-family residence; One-story
  • Construction: Stucco construction
  • Exterior features: Metal roof; Half-acre lot (approximately 0.5 acres / 21,780 sq ft)

Interior

  • Flooring: Tile; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Evaporative cooling; Wall furnace
  • Interior features: Tile and wood flooring; Evaporative cooling; Wall furnace heating

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 $88k.

Deal economics

  • At list price, monthly cash flow is $339 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $88k).

Location & tenants

  • Location reads 72/100 on livability (#14 in NM) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, crime D-, commute F.
  • Hobbs Municipal Schools (town): math 17% / reading 31% proficiency, ranked #45 of 95 in NM (top 47%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 45 active listings in the ZIP; 172 units permitted in Lea County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $608 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lea County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $88,000

Questions for the listing agent

  1. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.23%
Cap rate
10.91%
Cash-on-cash
16.50%
DSCR
1.73
GRM
6.8

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
7.6%
Equity multiple
1.30×
Total profit
$7,275
Equity at exit
$13,121
10-year hold
IRR
16.8%
Equity multiple
2.38×
Total profit
$33,953
Equity at exit
$7,609

Cash invested: $24,640 (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 88242

Active inventory
45
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,081 medium interval (Pro) →
Mortgage (P&I)
$461
Tax from tax record
$17 /mo · $209/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$339

Break-even live

Break-even rent $653
Max offer price $88,000
Occupancy floor 64%

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
$22,000
Closing costs
$2,640
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.

Listing history 2 events

  1. 2026-05-12
    status Pending 197-char remark
  2. 2026-05-02
    listed $88,000 Active 197-char remark

ⓘ 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
$209 · $17/mo
Projected year-2 tax
$704 · $59/mo
Expected delta
+$495/yr (+$41/mo · 236.3%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone D · 0% chance over 30 yrs
  • 🔥 Wildfire 9/10 Extreme
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$12,978
− Mortgage interest
−$4,929
− Property taxes
−$209
− Insurance
−$440
− Repairs & maintenance
−$1,038
− Management
−$1,038
− Depreciation
−$2,560
Taxable income
$2,762
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$663
After-tax cash flow
$3,402/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
Hobbs Municipal Schools
NCES district ID
3501260
Math proficiency
17%
Reading proficiency
31%
Median HH income
$52,575
Composite
24.53/100
National rank
#13068
State rank
#45 of 95 in NM

Livability — North Hobbs

Score
72/100
State rank
#14
US rank
#6476

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Hobbs, NM
Population (ZIP)
7,684

Population outlook (Lea County) Hauer SSP2

Today (2025)
84,268 people
By 2030
91,695 · +8.8%
By 2040
108,366 · +28.6%
By 2050
126,264 · +49.8%
By 2075
170,606 · +102.5%
By 2100
199,235 · +136.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (54%)
Race & ethnicity
Hispanic / Latino 54% White 44% Two or more races 25% Native American 1%
Hispanic origin (detail)
Mexican 44%
Common ancestry
Italian 2% Portuguese 1% Lithuanian 1%
Foreign-born
16% · Canada
Languages at home
59% English-only · Spanish 41% Other Indo-European 1%

Political lean MEDSL · Lea

2024 margin
Solid R (+61.6) · D 18.5% · R 80.1% · Other 1.3%
2008→2024 swing
-17.4pp toward R · 2008: -44.2pp · 2024: -61.6pp
All cycles
2024: R+61.6 2020: R+59.6 2016: R+48.5 2012: R+49.7 2008: R+44.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -144.18%
Current HPI
110.8814
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

2 events — show timeline
  • 2026-05-12 Pending NMMLS
  • 2026-05-02 Listed $88,000 NMMLS

Property tax history

+3.9%/yr

Latest (2025): $209 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…