CashFlowRE
Sign in Sign up
1200 S Florida Ave
D+ Composite 47.85
Why this score? — see what drove the D+ 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 +18.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.8/10.0
  • Livability +3.9/5.0
  • 1% rule +3.7/10.0
  • Schools +3.0/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,900

1200 S Florida Ave · Alamogordo, NM 88310
2 bd · 2.0 ba · 943 sqft · SingleFamily public records · 31 Days on market
Built 1983 6,186 sqft lot ↓ 6% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Stylish and move-in ready, this beautifully updated 2–3 bedroom home offers modern finishes and comfortable living throughout. The bright dining area features a charming bay window that fills the space with natural light, while the updated kitchen includes stainless steel appliances and a functional, open layout perfect for everyday living. Attractive tile flooring adds both style and easy maintenance throughout the home. The spacious primary suite includes a large walk-in closet, providing plenty of storage and comfort. Step outside to enjoy a private backyard shaded by mature pecan trees, complemented by low-maintenance landscaping for easy upkeep. Conveniently located close to shopping, dining, and everyday amenities, this home combines comfort, style, and convenience in one inviting package.

Key facts

  • Charming bay window
  • Mature pecan trees
  • Private backyard

Tags

UPDATED KITCHENSTAINLESS STEEL APPLIANCESCHARMING BAY WINDOWPRIVATE BACKYARDMATURE PECAN TREESLOW MAINTENANCE LANDSCAPING

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 2-bed/2.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $2 ($27/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $138k (13.5% below list).
  • Recommended offer: $138k (13.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 77/100 on livability (#5 in NM, #3,233 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D, employment D, schools F.
  • Alamogordo Public Schools (town): math 26% / reading 39% proficiency, ranked #26 of 95 in NM (top 27%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.6%/yr); 444 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 6 units permitted in Otero County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Otero County population projected to shrink 7% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $152/mo.
  • Climate carrying-cost: in FEMA flood zone AH (mandatory federal flood insurance); extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $138,343 (13.5% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
7.45%
Cash-on-cash
4.14%
DSCR
1.18
GRM
9.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.65% rent growth · sell at horizon

5-year hold
IRR
-17.7%
Equity multiple
0.38×
Total profit
$-27,608
Equity at exit
$23,842
10-year hold
IRR
-12.6%
Equity multiple
0.30×
Total profit
$-31,210
Equity at exit
$13,825

Cash invested: $44,772 (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 88310

Rents YoY
1.6%
Active inventory
444
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,383 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$33 /mo · $401/yr
Insurance
$67
Flood insurance flood zone
−$152 /mo · $1,824/yr
HOA
$0
Vacancy / Maint / Mgmt
$291
Net cashflow
$2

Break-even live

Break-even rent $1,381
Max offer price $159,900
Occupancy floor 95%

Sensitivity live

Price -10% $93 -5% $48 +0% $2 +5% $-43 +10% $-88
Rent -10% $-107 -5% $-52 +0% $2 +5% $57 +10% $112
Rate -1.0pp $83 -0.5pp $43 base $2 +0.5pp $-39 +1.0pp $-81

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
$39,975
Closing costs
$4,797
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
2200 1st St Alamogordo, NM 1.0–3.0 1.0–3.0 1011 $1,654 $1.64 4d 18 1.30mi

Listing history 18 events

  1. 2026-06-18
    days on market $159,900 Active 31 DOM
  2. 2026-06-17
    days on market $159,900 Active 30 DOM
  3. 2026-06-16
    days on market $159,900 Active 29 DOM
  4. 2026-06-15
    days on market $159,900 Active 28 DOM
  5. 2026-06-13
    days on market $159,900 Active 26 DOM
  6. 2026-06-13
    days on market $159,900 Active 25 DOM
  7. 2026-06-10
    days on market $159,900 Active 23 DOM
  8. 2026-06-09
    days on market $159,900 Active 22 DOM
  9. 2026-06-08
    days on market $159,900 Active 21 DOM
  10. 2026-06-07
    days on market $159,900 Active 20 DOM
  11. 2026-06-05
    days on market $159,900 Active 17 DOM
  12. 2026-06-03
    days on market $159,900 Active 16 DOM
  13. 2026-06-03
    days on market $159,900 Active 15 DOM
  14. 2026-06-01
    days on market $159,900 Active 14 DOM
  15. 2026-05-31
    days on market $159,900 Active 13 DOM
  16. 2026-05-18
    listed $159,900 Active 812-char remark
    Show marketing remark (812 chars)

    Stylish and move-in ready, this beautifully updated 2–3 bedroom home offers modern finishes and comfortable living throughout. The bright dining area features a charming bay window that fills the space with natural light, while the updated kitchen includes stainless steel appliances and a functional, open layout perfect for everyday living. Attractive tile flooring adds both style and easy maintenance throughout the home. The spacious primary suite includes a large walk-in closet, providing plenty of storage and comfort. Step outside to enjoy a private backyard shaded by mature pecan trees, complemented by low-maintenance landscaping for easy upkeep. Conveniently located close to shopping, dining, and everyday amenities, this home combines comfort, style, and convenience in one inviting package.

  17. 2026-04-09
    price $159,900
  18. 2026-01-26
    price $169,900

ⓘ 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
$401 · $33/mo
Projected year-2 tax
$1,279 · $107/mo
Expected delta
+$878/yr (+$73/mo · 218.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone AH · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥96°F today · 24 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
$16,601
− Mortgage interest
−$8,957
− Property taxes
−$401
− Insurance
−$2,624
− Repairs & maintenance
−$1,328
− Management
−$1,328
− Depreciation
−$4,652
Taxable loss
−$2,689
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$645
After-tax cash flow
$673/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
Alamogordo Public Schools
NCES district ID
3500030
Math proficiency
26%
Reading proficiency
39%
Median HH income
$42,194
Composite
30.24/100
National rank
#11572
State rank
#26 of 95 in NM

Livability — Alamogordo

Score
77/100
State rank
#5
US rank
#3233

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alamogordo, NM
County
Otero County · 36,983 people
City population
36,983
Metro
Alamogordo, NM
Population (ZIP)
36,983
Household income
$57,214
Rent vs Own
34.4% rent · 65.6% own
Severe rent burden
1231.0

Population outlook (Otero County) Hauer SSP2

Today (2025)
62,967 people
By 2030
62,164 · -1.3%
By 2040
60,253 · -4.3%
By 2050
58,575 · -7.0%
By 2075
55,411 · -12.0%
By 2100
48,551 · -22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 56% Hispanic / Latino 31% Two or more races 18% Black 5% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 25%
Common ancestry
Slovak 3% Lithuanian 2% Italian 1%
Foreign-born
6% · Canada
Languages at home
85% English-only · Spanish 12% Tagalog/Filipino 1%

Political lean MEDSL · Otero

2024 margin
Strong R (+27.0) · D 35.4% · R 62.4% · Other 2.2%
2008→2024 swing
-7.7pp toward R · 2008: -19.3pp · 2024: -27.0pp
All cycles
2024: R+27.0 2020: R+25.6 2016: R+29.1 2012: R+28.0 2008: R+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -174.88%
Current HPI
181.737
Rent YoY
▲ 1.65%
Metro
Alamogordo, NM
State GDP YoY
F500 in state
0

Price history

-5.9% since first listed
3 events — show timeline
  • 2026-05-18 Listed $159,900 OCAOR
  • 2026-04-09 Price Changed $159,900 OCAOR
  • 2026-01-26 Price Changed $169,900 OCAOR

Property tax history

-2.3%/yr

Latest (2025): $401 · -24.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…