CashFlowRE
Sign in Sign up
212 S Shipp St 12-Plex
C Composite 58.93
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 +26.3/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$975,000

212 S Shipp St · Hobbs, NM 88240
None bd · None ba · — sqft · MultiFamily · 85 Days on market
Built 1960 Poor condition 0.40 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 12 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

This 12-unit multifamily property located at 212 S Shipp Street in Hobbs, New Mexico offers a fully stabilized investment opportunity with 100% occupancy and consistent in-place income. The property has demonstrated reliable performance with $96,000 in annual rental income and strong tenant demand in the Hobbs market, making it an attractive option for investors seeking immediate cash flow. Financial Overview Annual Rental Income: $96,000 Net Operating Income: ~$67,575 (before debt service) Occupancy: 100% Investment Highlights Fully occupied asset with stable tenant base Consistent income with no current vacancy Located in Hobbs with strong rental demand tied to the energy sector Simple,

Key facts

  • 0.4 acre lot
  • Built 1960
  • Listed 84 days

Property features AI

Finance

  • Financial info: Annual property tax listed ($8,771.44)

Exterior

  • Home design: Multi-family property (Residential Income); Multi Unit (5+ units)
  • Exterior features: Lot approximately 0.4017 acres (about 17,500 sq ft); Lot dimensions roughly 125' x 140'

Interior

  • Heating & cooling: No heating
  • Interior features: No central heating (listed as None)

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 12 × 1-bed/1-bath units multifamily listed at $975k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $3k ($30k/yr) — positive. Per door: $209/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($12k rent vs $975k).
  • Recommended offer: $916k (6.0% below list) — sets the bar for market timing.

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; 3 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).
  • At $11,704/mo this rent would consume 222% of the median local household income ($63k/yr) (locally 968% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $7k of loan paydown is wiped out by about $29k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $273k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 85 days — a 6% lower offer ($916k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $916,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  5. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.20%
Cap rate
9.38%
Cash-on-cash
11.02%
DSCR
1.49
GRM
6.9

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
0.2%
Equity multiple
1.01×
Total profit
$1,930
Equity at exit
$145,376
10-year hold
IRR
9.9%
Equity multiple
1.76×
Total profit
$208,097
Equity at exit
$84,300

Cash invested: $273,000 (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
83.3×

Monthly cashflow live

Estimated rent
$11,704 medium interval (Pro) →
Mortgage (P&I)
$5,113
Tax est. 1.5%
$1,219 /mo · $14,625/yr
Insurance
$406
HOA
$0
Vacancy / Maint / Mgmt
$2,458
Net cashflow
$2,508

Break-even live

Break-even rent $8,529
Max offer price $975,000
Occupancy floor 74%

12-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (12 units) $11,704

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
$243,750
Closing costs
$29,250
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1122 3 E Broadway St Unit B-103 Hobbs, NM 1.0 1.0 580 $900 $1.55 44d 1 0.83mi
1122 3 E Broadway St Unit B-302 Hobbs, NM 3.0 2.0 976 $1,200 $1.23 44d 1 0.83mi
211 E Alto Dr Hobbs, NM 3.0 2.0 2066 $2,400 $1.16 44d 1 1.32mi

Listing history 16 events

  1. 2026-06-18
    days on market $975,000 Active 85 DOM
  2. 2026-06-17
    days on market $975,000 Active 84 DOM
  3. 2026-06-16
    days on market $975,000 Active 83 DOM
  4. 2026-06-15
    days on market $975,000 Active 82 DOM
  5. 2026-06-14
    days on market $975,000 Active 80 DOM
  6. 2026-06-13
    days on market $975,000 Active 79 DOM
  7. 2026-06-10
    days on market $975,000 Active 77 DOM
  8. 2026-06-09
    days on market $975,000 Active 76 DOM
  9. 2026-06-08
    days on market $975,000 Active 75 DOM
  10. 2026-06-07
    days on market $975,000 Active 74 DOM
  11. 2026-06-05
    days on market $975,000 Active 71 DOM
  12. 2026-06-02
    days on market $975,000 Active 69 DOM
  13. 2026-06-01
    days on market $975,000 Active 68 DOM
  14. 2026-05-31
    days on market $975,000 Active 67 DOM
  15. 2026-05-30
    days on market $975,000 Active 66 DOM
  16. 2026-03-25
    listed $975,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 19 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
$140,448
− Mortgage interest
−$54,615
− Property taxes
−$14,625
− Insurance
−$4,875
− Repairs & maintenance
−$11,236
− Management
−$11,236
− Depreciation
−$28,364
Taxable income
$15,498
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,719
After-tax cash flow
$26,378/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.

Condition & rehab AI · 2 photos

Poor 20/100 Extensive rehab

This 12-unit multifamily property requires extensive rehabilitation to improve its condition and increase its resale and rental value.

Repairs flagged

  • Major exterior paint — Faded and chipped paint
  • Major roof — Aged appearance
  • Major exterior siding — Weathered and cracked asphalt
  • Major interior walls — No photos, but likely in poor condition

Value-add opportunities

  • Both paint exterior — Enhances curb appeal and property value
  • Both repair roof — Improves property value and reduces maintenance costs
  • Both repair parking lot — Enhances curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior paint · Faded and chipped paint Major $15,000–50,000
roof · Aged appearance Major $15,000–50,000
exterior siding · Weathered and cracked asphalt Major $15,000–50,000
interior walls · No photos, but likely in poor condition Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both paint exterior — Enhances curb appeal and property value
  • Both repair roof — Improves property value and reduces maintenance costs
  • Both repair parking lot — Enhances curb appeal and property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

1 event — show timeline
  • 2026-03-25 Listed $975,000 NMMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…