CashFlowRE
Sign in Sign up
1315 E Bender #9 Blvd
D Composite 40.22
Why this score? — see what drove the D 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 +14.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.4/10.0
  • Livability +3.3/5.0
  • 1% rule +3.1/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$197,900

1315 E Bender #9 Blvd · Hobbs, NM 88240
2 bd · 2.0 ba · 1,894 sqft · Townhouse public records · 36 Days on market
Built 1981

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Newly Remodeled Townhome! Featuring 2 bedrooms, 2 baths and a cute and spacious atrium perfect for entertainment, this one you don't want to miss. Call to schedule your showing today!

Key facts

  • Open floor plan
  • Bonus room
  • Granite counter tops

Tags

OPEN FLOOR PLANGRANITE COUNTER TOPSSTAINLESS STEEL APPLIANCESBONUS ROOM

Property features AI

Finance

  • HOA & community: Homeowners association present

Exterior

  • Parking: Attached 2-car garage with garage door opener; 2 covered parking spaces (total 2 parking spaces)
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: Public water; Sewer connected; Electricity connected; Natural gas connected; Natural gas available
  • Home design: Residential townhouse; One story; Entry level on one level
  • Construction: Stucco construction; Slab foundation; Flat membrane roof; Built as a townhouse
  • Exterior features: Patio; Front yard fencing; Irregular lot

Interior

  • Kitchen: Dishwasher; Microwave; Free-standing range; Refrigerator
  • Flooring: Laminate; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air; Ceiling fans; Electric cooling; Forced air heating; Electric heating; Natural gas heating; Heat pump
  • Interior features: Ceiling fans; Pantry; Walk-in closets; Aluminum window frames; Double-pane windows; Skylight(s); Wood-burning fireplace in the living room
  • Laundry & utility: Gas water heater; Water heater

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/2.0-bath townhouse listed at $198k.

Deal economics

  • At list price, monthly cash flow is $43 ($521/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 $159k (19.5% below list).
  • Recommended offer: $159k (19.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#37 in NM) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D+, schools F, crime 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: 231 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 172 units permitted in Lea County in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($63k/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 $6k 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.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($192k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y ago 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: severe wildfire risk; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $159,384 (19.5% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.81%
Cap rate
6.56%
Cash-on-cash
0.94%
DSCR
1.04
GRM
10.3

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
-14.8%
Equity multiple
0.47×
Total profit
$-29,371
Equity at exit
$29,508
10-year hold
IRR
-6.3%
Equity multiple
0.60×
Total profit
$-22,295
Equity at exit
$17,111

Cash invested: $55,412 (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 88240

Active inventory
231
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$1,594 medium interval (Pro) →
Mortgage (P&I)
$1,038
Tax from tax record
$95 /mo · $1,145/yr
Insurance
$82
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$43

Break-even live

Break-even rent $1,539
Max offer price $197,900
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
$49,475
Closing costs
$5,937
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
211 E Alto Dr Hobbs, NM 3.0 2.0 2066 $2,400 $1.16 43d 1 1.01mi

Listing history 26 events

  1. 2026-06-18
    days on market $197,900 Active 36 DOM
  2. 2026-06-17
    days on market $197,900 Active 35 DOM
  3. 2026-06-16
    days on market $197,900 Active 34 DOM
  4. 2026-06-15
    days on market $197,900 Active 33 DOM
  5. 2026-06-14
    days on market $197,900 Active 31 DOM
  6. 2026-06-13
    days on market $197,900 Active 30 DOM
  7. 2026-06-10
    days on market $197,900 Active 28 DOM
  8. 2026-06-09
    days on market $197,900 Active 27 DOM
  9. 2026-06-08
    days on market $197,900 Active 26 DOM
  10. 2026-06-07
    days on market $197,900 Active 25 DOM
  11. 2026-06-05
    days on market $197,900 Active 22 DOM
  12. 2026-06-02
    days on market $197,900 Active 20 DOM
  13. 2026-06-01
    days on market $197,900 Active 19 DOM
  14. 2026-05-31
    days on market $197,900 Active 18 DOM
  15. 2026-05-30
    days on market $197,900 Active 17 DOM
  16. 2026-05-13
    listed $197,900 Active 339-char remark
  17. 2025-07-02
    soldstatus Closed 183-char remark
    Show marketing remark (183 chars)

    Newly Remodeled Townhome! Featuring 2 bedrooms, 2 baths and a cute and spacious atrium perfect for entertainment, this one you don't want to miss. Call to schedule your showing today!

  18. 2025-06-21
    historical $1,700
  19. 2025-06-12
    listed $1,700
  20. 2025-05-14
    status Pending 183-char remark
    Show marketing remark (183 chars)

    Newly Remodeled Townhome! Featuring 2 bedrooms, 2 baths and a cute and spacious atrium perfect for entertainment, this one you don't want to miss. Call to schedule your showing today!

  21. 2025-05-07
    listed $200,000 Active 183-char remark
    Show marketing remark (183 chars)

    Newly Remodeled Townhome! Featuring 2 bedrooms, 2 baths and a cute and spacious atrium perfect for entertainment, this one you don't want to miss. Call to schedule your showing today!

  22. 2024-12-29
    historical $1,700
  23. 2024-12-03
    listed $1,700
  24. 2020-04-09
    soldstatus
    Show marketing remark (659 chars)

    Spacious, Immaculate Townhome, Move in Ready! Super large living area, Open Concept, Office, all appliances + washer-dryer, walkin closets, total electric, aprx. 1500--1558 sqft, lots of storage through out even in garage. This property shows Pride of Ownership & great for someone wanting Privacy Living. 2 car garage, Parking in front of property & extra parking over on side in front of mailboxes is allowed. HOA - $150/Year, paved areas, painted all exterior to match each unit. Her insurance is w/ State Farm. SELLER RELOCATING & ANXIOUS TO SELL, HAS REDUCED PRICE again. APPLIANCES STAY, INCLUDING WASH-DRYER, REDUCED PRICE! $167,500!!

  25. 2019-08-21
    listed $163,500
    Show marketing remark (659 chars)

    Spacious, Immaculate Townhome, Move in Ready! Super large living area, Open Concept, Office, all appliances + washer-dryer, walkin closets, total electric, aprx. 1500--1558 sqft, lots of storage through out even in garage. This property shows Pride of Ownership & great for someone wanting Privacy Living. 2 car garage, Parking in front of property & extra parking over on side in front of mailboxes is allowed. HOA - $150/Year, paved areas, painted all exterior to match each unit. Her insurance is w/ State Farm. SELLER RELOCATING & ANXIOUS TO SELL, HAS REDUCED PRICE again. APPLIANCES STAY, INCLUDING WASH-DRYER, REDUCED PRICE! $167,500!!

  26. 2007-08-22
    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 NM · Resets to sale price

Current annual tax
$1,145 · $95/mo
Projected year-2 tax
$1,583 · $132/mo
Expected delta
+$438/yr (+$37/mo · 38.3%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 5/10 Major 6 d/yr ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$19,126
− Mortgage interest
−$11,085
− Property taxes
−$1,145
− Insurance
−$990
− Repairs & maintenance
−$1,530
− Management
−$1,530
− Depreciation
−$5,757
Taxable loss
−$2,911
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$699
After-tax cash flow
$1,220/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 — Hobbs

Score
66/100
State rank
#37
US rank
#11817

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hobbs, NM
County
Lea County · 41,557 people
City population
41,557
Metro
Hobbs, NM
Population (ZIP)
41,557
Household income
$63,270
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
968.0

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 (63%)
Race & ethnicity
Hispanic / Latino 63% Two or more races 32% White 29% Black 5%
Hispanic origin (detail)
Mexican 55%
Common ancestry
Italian 2% Lithuanian 1% Slovak 1%
Foreign-born
18% · Canada
Languages at home
57% English-only · Spanish 41% German/W. Germanic 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
▼ -246.71%
Current HPI
100.9905
Rent YoY
Metro
Hobbs, NM
State GDP YoY
F500 in state
0

Price history

+21.0% since first listed
11 events — show timeline
  • 2026-05-13 Listed $197,900 NMMLS
  • 2025-07-02 Sold (MLS) NMMLS
  • 2025-06-21 Rental Removed $1,700 APPFOLIO
  • 2025-06-12 Listed for Rent $1,700 APPFOLIO
  • 2025-05-14 Pending NMMLS
  • 2025-05-07 Listed $200,000 NMMLS
  • 2024-12-29 Rental Removed $1,700 APPFOLIO
  • 2024-12-03 Listed for Rent $1,700 APPFOLIO
  • 2020-04-09 Sold (MLS) NMMLS
  • 2019-08-21 Listed $163,500 NMMLS
  • 2007-08-22 Sold (Public Records) Public Records

Property tax history

+2.4%/yr

Latest (2025): $1,145 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…