None bd · None ba ·
— sqft ·
Built 1981
· SingleFamily
· Active
· 5 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,443/mo
Mortgage (P&I)
−$1,835
Tax + insurance
−$240
HOA
−$0
Vac / Maint / Mgmt
−$303
Net cashflow
$-936/mo
Annual
$-11,230/yr
Cap rate
3.08%
Cash-on-cash
-11.46%
DSCR
0.49
1% rule
0.41%
Cash to close
$98,000
Investor read
This is a single-family listed at $350k.
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).
Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $144k (58.8% below list) — sets the bar for 1% rule.
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.
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).
Lea County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
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.
Questions for listing agent
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?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
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.
CashFlowRE · CFR-G52ZAD608F7QTQ
· Data 2 days agocashflowre.app · 2026-05-29