CashFlowRE
Sign in Sign up
1703 W Jacobs Ave
C Composite 57.58
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 +25.0/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.4/10.0
  • 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

$249,900

1703 W Jacobs Ave · Artesia, NM 88210
3 bd · 2.0 ba · 1,148 sqft · SingleFamily · 32 Days on market
Built 1960 7,150 sqft lot $218/sqft · 228% above area ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Step into this beautifully maintained 3-bedroom, 2-bath home nestled in an established and peaceful neighborhood. Offering approximately 1,148 square feet of comfortable living space, this home blends charm, functionality, and thoughtful details throughout. Inside, you’ll find a bright and welcoming layout featuring a separate dining area just off the kitchen—perfect for everyday meals or hosting guests. The kitchen includes a window overlooking the serene backyard, bringing in natural light and offering a relaxing view as you cook. Interior shutters add a touch of elegance and help create a warm, inviting atmosphere in every room. The single-car garage provides convenient parki

Key facts

  • No rear neighbors
  • Covered patio
  • Interior shutters

Tags

SEPARATE DINING AREAWINDOW OVERLOOKING BACKYARDINTERIOR SHUTTERSCOVERED PATIONO REAR NEIGHBORS

Property features AI

Exterior

  • Parking: Attached garage with one covered parking space and garage door opener (1 total garage space)
  • Utilities: Public water; Sewer connected; Electricity connected; Natural gas connected / available
  • Home design: Single-family residence; One story; Entry level: One
  • Construction: Stucco construction; Shingle roof; Slab foundation; Built on a 7,150 sq ft lot (approx. 0.164 acre)
  • Exterior features: Covered patio; Fenced backyard; Shed(s)

Interior

  • Kitchen: Dishwasher; Free‑standing range; Refrigerator; Water softener; Water heater
  • Flooring: Carpet; Tile
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning; Ceiling fans; Electric cooling
  • Interior features: Ceiling fans
  • Laundry & utility: Washer; Dryer

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 single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $545 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $242k (3.0% 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 39% 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.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $242,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.04%
Cap rate
8.91%
Cash-on-cash
9.34%
DSCR
1.42
GRM
8.0

CMA / ARV

ARV (median comp)
$76,215
List price
$249,900
Delta
227.89%
Verdict
OVERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-2.2%
Equity multiple
0.92×
Total profit
$-5,904
Equity at exit
$37,261
10-year hold
IRR
7.4%
Equity multiple
1.56×
Total profit
$39,145
Equity at exit
$21,607

Cash invested: $69,972 (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
8.0×

Monthly cashflow live

Estimated rent
$2,605 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$99 /mo · $1,187/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$547
Net cashflow
$545

Break-even live

Break-even rent $1,916
Max offer price $249,900
Occupancy floor 74%

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
$62,475
Closing costs
$7,497
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
2106 W Bullock Ave Artesia, NM 3.0 2.0 1320 $1,800 $1.36 44d 1 0.64mi

Listing history 5 events

  1. 2026-06-01
    status $249,900 Pending 32 DOM
  2. 2026-05-31
    days on market $249,900 Active 32 DOM
  3. 2026-05-30
    days on market $249,900 Active 31 DOM
  4. 2026-04-29
    listed $259,900 Active 1002-char remark
  5. 2023-06-13
    soldstatus

ⓘ 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
$1,187 · $99/mo
Projected year-2 tax
$1,999 · $167/mo
Expected delta
+$812/yr (+$68/mo · 68.5%)

ⓘ 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 6/10 Major
  • 🌡 Heat 6/10 Major 6 d/yr ≥101°F today · 17 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
$31,262
− Mortgage interest
−$13,998
− Property taxes
−$1,187
− Insurance
−$1,250
− Repairs & maintenance
−$2,501
− Management
−$2,501
− Depreciation
−$7,270
Taxable income
$2,556
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$613
After-tax cash flow
$5,921/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

-3.8% since first listed
4 events — show timeline
  • 2026-06-01 Pending NMMLS
  • 2026-05-29 Price Changed $249,900 NMMLS
  • 2026-04-29 Listed $259,900 NMMLS
  • 2023-06-13 Sold (Public Records) Public Records

Property tax history

+7.3%/yr

Latest (2025): $1,187 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…