CashFlowRE
Sign in Sign up
1750 SE Bronce Rd
C+ Composite 63.33
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 +29.2/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.8/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$110,000

1750 SE Bronce Rd · Sunshine, NM 88030
3 bd · 2.0 ba · 1,750 sqft · Other · 5 Days on market
Built 2001 2.50 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This home is priced to SELL! Welcome to this charming property sitting on 2.5 acres of land with spectacular views or the iconic Florida mountains. 3 bedrooms, 2 bathrooms, detached 2 car garage, RV carport with hook-ups, metal roof, heating and cooling, horses allowed. Plenty of natural lighting throughout the entire home, creating a comfortable seamless ambiance. Great open kitchen concept with plenty of beautiful wood cabinets, and two full baths. Deming is home to the Great American Duck Races, local wineries, cafes, and museums. Don't miss the chance to call this home your own.

Key facts

  • Metal roof
  • Open kitchen concept
  • 2 acres of land

Tags

2 ACRES OF LANDDETACHED 2 CAR GARAGERV CARPORT WITH HOOK-UPSMETAL ROOFHEATING AND COOLINGOPEN KITCHEN CONCEPT

Property features AI

Exterior

  • Parking: Detached garage; 2 covered parking spaces; 2 total parking spaces; RV access/parking
  • Utilities: Private water source; Septic tank
  • Home design: Manufactured house (manufactured on land, double wide); Residential property; Suitable for horses
  • Construction: Metal roof
  • Exterior features: RV hookup; Chain link fencing; Irregular lot

Interior

  • Kitchen: Free-standing range; Refrigerator
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Propane heating; Cooling included
  • Interior features: Walk-in closet(s)

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 3-bed/2.0-bath other listed at $110k.

Deal economics

  • At list price, monthly cash flow is $382 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).

Location & tenants

  • 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-, schools F, amenities 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.
  • Market conditions: 375 active listings in the ZIP; 7 units permitted in Luna County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Luna County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $31k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $110,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.18%
Cap rate
10.46%
Cash-on-cash
14.87%
DSCR
1.66
GRM
7.0

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
5.4%
Equity multiple
1.21×
Total profit
$6,428
Equity at exit
$16,401
10-year hold
IRR
14.8%
Equity multiple
2.19×
Total profit
$36,687
Equity at exit
$9,511

Cash invested: $30,800 (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 88030

Home prices YoY
-32.9%
Active inventory
375
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,301 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$23 /mo · $278/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$273
Net cashflow
$382

Break-even live

Break-even rent $818
Max offer price $110,000
Occupancy floor 66%

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
$27,500
Closing costs
$3,300
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 7 events

  1. 2026-06-19
    days on market $110,000 Active 5 DOM
  2. 2026-06-18
    days on market $110,000 Active 4 DOM
  3. 2026-06-17
    days on market $110,000 Active 3 DOM
  4. 2026-06-16
    days on market $110,000 Active 2 DOM
  5. 2026-06-15
    remarks 589-char remark
  6. 2026-06-15
    remarks 587-char remark
  7. 2026-06-15
    listed $110,000 Active 1 DOM

ⓘ 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
$278 · $23/mo
Projected year-2 tax
$880 · $73/mo
Expected delta
+$602/yr (+$50/mo · 216.5%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥100°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 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
$15,607
− Mortgage interest
−$6,162
− Property taxes
−$278
− Insurance
−$550
− Repairs & maintenance
−$1,249
− Management
−$1,249
− Depreciation
−$3,200
Taxable income
$2,920
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$701
After-tax cash flow
$3,878/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
Deming Public Schools
NCES district ID
3500690
Math proficiency
18%
Reading proficiency
27%
Median HH income
$28,092
Composite
21.02/100
National rank
#13708
State rank
#63 of 95 in NM

Livability — Sunshine

Score
55/100
State rank
#200
US rank
#23184

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
24,270

Population outlook (Luna County) Hauer SSP2

Today (2025)
22,859 people
By 2030
22,105 · -3.3%
By 2040
20,738 · -9.3%
By 2050
19,336 · -15.4%
By 2075
15,439 · -32.5%
By 2100
9,313 · -59.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (66%)
Race & ethnicity
Hispanic / Latino 66% Two or more races 32% White 30% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 63%
Common ancestry
Slovak 1% Lithuanian 1% Italian 1%
Foreign-born
16% · Canada
Languages at home
49% English-only · Spanish 50%

Political lean MEDSL · Luna

2024 margin
R (+18.9) · D 39.4% · R 58.3% · Other 2.3%
2008→2024 swing
-24.2pp toward R · 2008: 5.3pp · 2024: -18.9pp
All cycles
2024: R+18.9 2020: R+10.4 2016: R+3.9 2012: R+1.1 2008: D+5.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.37%
Current HPI
114.8626
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-06-14 Listed $110,000 NMMLS

Property tax history

+2.0%/yr

Latest (2025): $278 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…