CashFlowRE
Sign in Sign up
703 W Calle Sur St
F Composite 22.84
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +4.3/30.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$350,000

703 W Calle Sur St · North Hobbs, NM 88240
None bd · None ba · — sqft · SingleFamily · 5 Days on market
Built 1981 4,761 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

INVESTMENT OPPORTUNITY! Whether you are looking to expand your real estate portfolio or dive into the multi-family market, this property checks every single box. Located in North Hobbs just minutes away from shopping centers, grocery stores, and retail, this fourplex features four 2-bedroom, 1-bathroom units divided evenly with two accessible ground-level units on the first floor and two upper-level units on the second floor. The building is currently fully rented with tenants already in place, allowing you to start collecting income on day one! CALL TODAY FOR MORE DETAILS!

Key facts

  • Multi-family market
  • Fully rented
  • 4,761 sq ft lot

Tags

INVESTMENT OPPORTUNITYMULTI-FAMILY MARKETACCESSIBLE GROUND-LEVEL UNITSFULLY RENTED

Property features AI

Exterior

  • Utilities: Public water; Electricity connected; Sewer connected
  • Home design: Residential income property; Multi-family (2–4 units)
  • Construction: Brick construction; Slab foundation
  • Exterior features: Shingle roof

Interior

  • Kitchen: Free-standing range; Refrigerator
  • Flooring: Carpet; Laminate; Tile
  • Heating & cooling: Central air; Forced air heating
  • Interior features: Free-standing range; Refrigerator

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 single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-936 ($-11k/yr) — negative.
  • To cash-flow at today's rent, offer at most $185k (47.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (58.8% below list).
  • Recommended offer: $144k (58.8% below list) — sets the bar for 1% rule.

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: 231 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $2k of loan paydown is wiped out by about $10k 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

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

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 $144,294 (58.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. 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?
  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
0.41%
Cap rate
3.08%
Cash-on-cash
-11.46%
DSCR
0.49
GRM
20.2

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
-37.4%
Equity multiple
-0.19×
Total profit
$-116,506
Equity at exit
$52,186
10-year hold
IRR
-55.1%
Equity multiple
-0.83×
Total profit
$-178,966
Equity at exit
$30,262

Cash invested: $98,000 (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 88240

Active inventory
231
Price-to-rent
20.2×

Monthly cashflow live

Estimated rent
$1,443 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$94 /mo · $1,133/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$303
Net cashflow
$-936

Break-even live

Break-even rent $2,627
Max offer price $184,687
Occupancy floor

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
$87,500
Closing costs
$10,500
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3901 N Central Dr Hobbs, NM 1.0–3.0 1.0–2.0 980 $1,688 $1.72 44d 14 0.52mi
3500 N Fowler St Hobbs, NM 1.0–2.0 1.0–2.0 814 $1,495 $1.84 44d 4 0.60mi
3313 Belmont Pl Hobbs, NM 3.0 2.0 $1,900 44d 1 0.76mi
301 E Sunset Dr Unit 301 Hobbs, NM 2.0 2.0 $1,050 44d 1 1.19mi
301 E Sunset Dr #307 Hobbs, NM 2.0 2.0 $995 44d 1 1.19mi

Listing history 6 events

  1. 2026-06-18
    days on market $350,000 Active 5 DOM
  2. 2026-06-17
    days on market $350,000 Active 4 DOM
  3. 2026-06-16
    days on market $350,000 Active 3 DOM
  4. 2026-06-15
    days on market $350,000 Active 2 DOM
  5. 2026-06-14
    remarks 580-char remark
  6. 2026-06-14
    listed $350,000 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
$1,133 · $94/mo
Projected year-2 tax
$2,800 · $233/mo
Expected delta
+$1,667/yr (+$139/mo · 147.0%)

ⓘ 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 9/10 Extreme
  • 🌡 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
$17,315
− Mortgage interest
−$19,605
− Property taxes
−$1,133
− Insurance
−$1,750
− Repairs & maintenance
−$1,385
− Management
−$1,385
− Depreciation
−$10,182
Taxable loss
−$18,126
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,350
After-tax cash flow
$-6,879/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
County
Lea County · 41,557 people
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

2 events — show timeline
  • 2026-06-13 Listed $350,000 NMMLS
  • 2005-02-21 Sold (Public Records) Public Records

Property tax history

+3.8%/yr

Latest (2025): $1,133 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…