10285 Nirmal Dr · Socorro, TX 79927

$169,000

3 bd · 3.0 ba · 1,804 sqft · Manufactured public records · 32 Days on market

Built 1973 6,100 sqft lot

---

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 +25.8/30.0
• DSCR +8.6/10.0
• ARV discount +7.5/15.0
• 1% rule +5.7/10.0
• Appreciation +4.5/10.0
• Rent growth +3.8/5.0
• Livability +3.2/5.0
• Schools +2.6/10.0
• Condition / age +2.5/5.0

Key facts

• 6,100 sq ft lot
• Built 1973
• Listed 32 days

Property features AI

Exterior

• Home design: Single-family residence
• Construction: Vinyl siding; Mixed roof
• Exterior features: Back yard access

Interior

• Kitchen: Free-standing gas oven; Gas cooktop
• Flooring: Laminate flooring
• Bathrooms: Three full bathrooms
• Heating & cooling: Forced air heating; Window cooling units
• Interior features: Multiple living areas (2+)

What this means for you Summary

Snapshot

• This is a 3-bed/3.0-bath manufactured listed at $169k.

Deal economics

• At list price, monthly cash flow is $411 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $169k).
• Recommended offer: $164k (3.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 63/100 on livability (#830 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
• Socorro ISD (urban): math 23% / reading 36% proficiency, ranked #624 of 826 in TX (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: H D Hilley El (math 22% / reading 27%, grade F, #3,052 of 4,322 statewide, top 74%, 514 students, 88% FRL); Salvador Sanchez Middle (math 12% / reading 17%, grade F, #1,583 of 1,662 statewide, top 96%, 615 students, 86% FRL); Socorro H S (math 13% / reading 35%, grade F, #1,333 of 1,632 statewide, top 82%, 2,484 students, 87% FRL) — zoned schools average 87% FRL vs 66% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
• Market conditions: Rents rising fast (+5.3%/yr); 219 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 2,196 units permitted in El Paso County in 2024 (143 in 5+ unit buildings).
• This rent runs 40% of the median local income ($54k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-0.9%/yr); year-one equity from $1k of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• El Paso County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (-0.9% appreciation + 5.3% rent growth), your $47k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

• It's been on market 32 days — a 3% lower offer ($164k) is reasonable based on typical stale-listing flexibility.
• 2 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: extreme-heat days projected 7→25/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $163,930 (3.0% below list)

Questions for the listing agent

1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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.
6. 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.
7. 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: 1.07% ✓
• Cap rate: 9.21%
• Cash-on-cash: 10.41%
• DSCR: 1.46
• GRM: 7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.93% appreciation · 5.29% rent growth · sell at horizon

5-year hold

• IRR: 8.4%
• Equity multiple: 1.38×
• Total profit: $18,133
• Equity at exit: $41,333

10-year hold

• IRR: 16.1%
• Equity multiple: 2.73×
• Total profit: $81,815
• Equity at exit: $43,864

Cash invested: $47,320 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Texas: 87 Strongly Landlord-Friendly · R+5
• County: — inherits STATE
• City: — inherits STATE

3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

Methodology + full state rankings →

ZIP-level market 79927

• Home prices YoY: -0.4%
• Rents YoY: 5.3%
• Active inventory: 219
• Price-to-rent: 7.8×

Monthly cashflow live

• Estimated rent: $1,807 high
• Mortgage (P&I): −$886
• Tax from tax record: −$61 /mo · $727/yr
• Insurance: −$70
• HOA: −$0
• Vacancy / Maint / Mgmt: −$380
• Net cashflow: $411

Break-even live

Break-even rent $1,288

Max offer price $169,000

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: $42,250
• Closing costs: $5,070
• Reserves months: —
• Total cash needed: —

Rent comps 5 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
10281 Valle del Mar Dr El Paso, TX	3.0	2.0	1328	$1,600	$1.20	14d	1	0.45mi
10183 Dijon Pl Socorro, TX	3.0	2.0	1340	$1,495	$1.12	14d	1	0.61mi
10129 Christmas Cactus Pl El Paso, TX	4.0	2.0	1824	$1,895	$1.04	3d	1	0.79mi
10013 Hueco Junction Rd Socorro, TX	4.0	2.5	2379	$1,950	$0.82	3d	1	0.88mi
11293 Cielo Mar Dr El Paso, TX	4.0	2.5	1917	$2,000	$1.04	14d	1	1.36mi

Listing history 21 events

1. 2026-06-18
   days on market $169,000 Active 32 DOM
2. 2026-06-17
   days on market $169,000 Active 31 DOM
3. 2026-06-16
   days on market $169,000 Active 30 DOM
4. 2026-06-15
   days on market $169,000 Active 29 DOM
5. 2026-06-13
   days on market $169,000 Active 27 DOM
6. 2026-06-10
   days on market $169,000 Active 24 DOM
7. 2026-06-09
   days on market $169,000 Active 23 DOM
8. 2026-06-08
   days on market $169,000 Active 22 DOM
9. 2026-06-07
   days on market $169,000 Active 21 DOM
10. 2026-06-05
    days on market $169,000 Active 18 DOM
11. 2026-06-03
    days on market $169,000 Active 17 DOM
12. 2026-06-03
    days on market $169,000 Active 16 DOM
13. 2026-06-01
    days on market $169,000 Active 15 DOM
14. 2026-05-31
    days on market $169,000 Active 14 DOM
15. 2026-05-17
    listed $169,000 Active
16. 2026-02-10
    soldstatus
17. 2026-01-15
    status Pending
18. 2026-01-07
    historical Active Under Contract
19. 2025-11-20
    listed $75,000 Active
20. 1990-03-07
    soldstatus
21. 1986-07-08
    soldstatus

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

Tax reassessment forecast TX · Resets to sale price

• Current annual tax: $727 · $61/mo
• Projected year-2 tax: $3,093 · $258/mo
• Expected delta: +$2,366/yr (+$197/mo · 325.6%)

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

Climate risk First Street

• 🌊 Flood 1/10 Low 0% chance over 30 yrs
• 🔥 Wildfire 2/10 Low
• 🌡 Heat 6/10 Major 7 d/yr ≥102°F today · 25 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Taxation est. · year 1

• Rental income: $21,690
• − Mortgage interest: −$9,467
• − Property taxes: −$727
• − Insurance: −$845
• − Repairs & maintenance: −$1,735
• − Management: −$1,735
• − Depreciation: −$4,916
• Taxable income: $2,265
• Est. tax owed @ 24.0%: −$544
• After-tax cash flow: $4,385/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: Socorro ISD
• NCES district ID: 4840710
• Math proficiency: 23% ▼ -34.00%
• Reading proficiency: 36% ▼ -14.00%
• Median HH income: $49,318
• Composite: 25.67/100
• National rank: #7396
• State rank: #624 of 826 in TX

Livability — Socorro

• Score: 63/100
• State rank: #830
• US rank: #14960

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Socorro, TX
• County: El Paso County · 761,266 people
• City population: 44,444
• Metro: El Paso, TX
• Population (ZIP): 44,444
• Household income: $53,652
• Rent vs Own: 19.2% rent · 80.8% own
• Severe rent burden: 732.0

Population outlook (El Paso County) Hauer SSP2

• Today (2025): 897,899 people
• By 2030: 922,694 · +2.8%
• By 2040: 960,492 · +7.0%
• By 2050: 982,919 · +9.5%
• By 2075: 997,266 · +11.1%
• By 2100: 900,630 · +0.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly Hispanic (97%)
• Race & ethnicity: Hispanic / Latino 97% Two or more races 39% Native American 2% White 2%
• Hispanic origin (detail): Mexican 94%
• Foreign-born: 34% · Canada
• Languages at home: 16% English-only · Spanish 84%

Political lean MEDSL · El Paso

• 2024 margin: D (+15.1) · D 57.0% · R 41.8% · Other 1.2%
• 2008→2024 swing: -17.4pp toward R · 2008: 32.5pp · 2024: 15.1pp
• All cycles: 2024: D+15.1 2020: D+35.1 2016: D+43.2 2012: D+32.6 2008: D+32.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -0.93%
• Current HPI: 239.646
• Rent YoY: ▲ 5.29%
• Metro: El Paso, TX
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

+125.3% since first listed

7 events — show timeline

• 2026-05-17 Listed $169,000 GEPARMLS
• 2026-02-10 Sold (Public Records) — Public Records
• 2026-01-15 Pending — GEPARMLS
• 2026-01-07 Contingent — GEPARMLS
• 2025-11-20 Listed $75,000 GEPARMLS
• 1990-03-07 Sold (Public Records) — Public Records
• 1986-07-08 Sold (Public Records) — Public Records

Property tax history

+1.4%/yr

Latest (2025): $727 · +7.9% YoY. Source: county tax records.