CashFlowRE
Sign in Sign up
711 N Fourth St
B- Composite 66.99
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
  • 1% rule +8.0/10.0
  • ARV discount +7.5/15.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

711 N Fourth St · Artesia, NM 88210
4 bd · 2.0 ba · 1,594 sqft · SingleFamily · 272 Days on market
Built 1972 0.29 ac lot $141/sqft · 278% above area ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This Wonderful Home is looking for a New Family. Could that be you?! This home features four spacious bedrooms, two bathrooms, a large living room, a dining area, and a cozy kitchen. A utility/mud room is located off the kitchen. The home sits on a corner lot with two (2) lots, offering a much larger yard than usual. A carport is at the back of the house, and the yard is fenced. There is a huge palm tree in the front yard. It is close to elementary schools, churches, and within walking distance to downtown. Seller is offering $5,000 towards the Buyers closing cost with a good offer. Schedule your appointment today.

Key facts

  • Two lots
  • Utility mud room
  • Fenced yard

Tags

CORNER LOTTWO LOTSUTILITY MUD ROOMFENCED YARDWALKING DISTANCE TO DOWNTOWN

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 4-bed/2.0-bath single-family listed at $225k.

Deal economics

  • At list price, monthly cash flow is $870 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $225k).
  • Recommended offer: $198k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#75 in NM) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety C-, schools F.
  • Artesia Public Schools (town): math 29% / reading 42% proficiency, ranked #17 of 95 in NM (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 166 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 156 units permitted in Eddy County in 2024 (0 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($80k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Eddy County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $63k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 272 days — a 12% lower offer ($198k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $122/mo.
  • Climate carrying-cost: in FEMA flood zone AO (mandatory federal flood insurance); major wildfire risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $198,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 272 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.30%
Cap rate
11.58%
Cash-on-cash
18.90%
DSCR
1.84
GRM
6.4

CMA / ARV

ARV (median comp)
$59,488
List price
$225,000
Delta
278.23%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
7.7%
Equity multiple
1.30×
Total profit
$18,917
Equity at exit
$33,548
10-year hold
IRR
16.9%
Equity multiple
2.39×
Total profit
$87,706
Equity at exit
$19,454

Cash invested: $63,000 (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 88210

Active inventory
166
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$2,924 medium interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$44 /mo · $529/yr
Insurance
$94
Flood insurance flood zone
−$122 /mo · $1,468/yr
HOA
$0
Vacancy / Maint / Mgmt
$614
Net cashflow
$870

Break-even live

Break-even rent $1,823
Max offer price $225,000
Occupancy floor 65%

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
$56,250
Closing costs
$6,750
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
1402 W Briscoe Ave Artesia, NM 3.0 2.0 1564 $1,750 $1.12 44d 1 1.26mi

Listing history 7 events

  1. 2026-06-03
    days on market $225,000 Active 272 DOM
  2. 2026-06-02
    days on market $225,000 Active 271 DOM
  3. 2026-06-01
    days on market $225,000 Active 270 DOM
  4. 2026-05-31
    days on market $225,000 Active 269 DOM
  5. 2026-05-30
    days on market $225,000 Active 268 DOM
  6. 2025-11-21
    price $225,000 622-char remark
    Show marketing remark (622 chars)

    This Wonderful Home is looking for a New Family. Could that be you?! This home features four spacious bedrooms, two bathrooms, a large living room, a dining area, and a cozy kitchen. A utility/mud room is located off the kitchen. The home sits on a corner lot with two (2) lots, offering a much larger yard than usual. A carport is at the back of the house, and the yard is fenced. There is a huge palm tree in the front yard. It is close to elementary schools, churches, and within walking distance to downtown. Seller is offering $5,000 towards the Buyers closing cost with a good offer. Schedule your appointment today.

  7. 2025-09-04
    listed $235,000 Active 622-char remark
    Show marketing remark (622 chars)

    This Wonderful Home is looking for a New Family. Could that be you?! This home features four spacious bedrooms, two bathrooms, a large living room, a dining area, and a cozy kitchen. A utility/mud room is located off the kitchen. The home sits on a corner lot with two (2) lots, offering a much larger yard than usual. A carport is at the back of the house, and the yard is fenced. There is a huge palm tree in the front yard. It is close to elementary schools, churches, and within walking distance to downtown. Seller is offering $5,000 towards the Buyers closing cost with a good offer. Schedule your appointment today.

ⓘ 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
$529 · $44/mo
Projected year-2 tax
$1,800 · $150/mo
Expected delta
+$1,271/yr (+$106/mo · 240.2%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone AO · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 6 d/yr ≥101°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 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
$35,088
− Mortgage interest
−$12,603
− Property taxes
−$529
− Insurance
−$2,592
− Repairs & maintenance
−$2,807
− Management
−$2,807
− Depreciation
−$6,545
Taxable income
$7,203
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,729
After-tax cash flow
$8,710/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
Artesia Public Schools
NCES district ID
3500120
Math proficiency
29%
Reading proficiency
42%
Median HH income
$51,397
Composite
33.48/100
National rank
#10522
State rank
#17 of 95 in NM

Livability — Artesia

Score
63/100
State rank
#75
US rank
#15300

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Artesia, NM
County
Eddy County · 58,370 people
City population
18,542
Metro
Carlsbad-Artesia, NM
Population (ZIP)
18,542
Household income
$79,632
Rent vs Own
28.7% rent · 71.3% own
Severe rent burden
159.0

Population outlook (Eddy County) Hauer SSP2

Today (2025)
65,505 people
By 2030
69,797 · +6.6%
By 2040
79,191 · +20.9%
By 2050
89,199 · +36.2%
By 2075
115,829 · +76.8%
By 2100
129,336 · +97.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (55%)
Race & ethnicity
Hispanic / Latino 55% White 40% Two or more races 19% Native American 3%
Hispanic origin (detail)
Mexican 50%
Common ancestry
Italian 1% Romanian 1% Iranian 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
74% English-only · Spanish 24%

Political lean MEDSL · Eddy

2024 margin
Solid R (+55.9) · D 21.4% · R 77.3% · Other 1.3%
2008→2024 swing
-30.2pp toward R · 2008: -25.6pp · 2024: -55.9pp
All cycles
2024: R+55.9 2020: R+51.8 2016: R+41.6 2012: R+33.5 2008: R+25.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -238.85%
Current HPI
115.6107
Rent YoY
Metro
Carlsbad-Artesia, NM
State GDP YoY
F500 in state
0

Price history

-4.3% since first listed
2 events — show timeline
  • 2025-11-21 Price Changed $225,000 NMMLS
  • 2025-09-04 Listed $235,000 NMMLS

Property tax history

+2.3%/yr

Latest (2025): $529 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…