CashFlowRE
Sign in Sign up
6955 San Felipe Rd Rd SE
B- Composite 66.9
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$85,000

6955 San Felipe Rd Rd SE · Ventura, NM 88030
3 bd · 2.0 ba · 1,456 sqft · Manufactured · 236 Days on market
Built 1998 Fair condition 2.50 ac lot ↓ 22% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

"MOTIVATED SELLERS" DONT WAIT THIS WILL NOT LAST LONG!!! This Palm Harbor double wide manufactured home (28x52, Serial #PH173130AB), built in 1998, features 3 bedrooms and 2 bathrooms and is situated on a generous 2.5-acre. Currently not considered real property, this home offers flexibility and potential for the right buyer. The property includes a private well and septic system; however, electric service is not currently connected—a new electrical service installation will be required. The home does needing a little TLC, making it an excellent option for investors or buyers looking to start in their first home and making it their own. With plenty of space and a rural setting, this could be the start of something great! THE SHED ON THE PROPERTY WILL NOT CONVEY!! "VENDEDORS MOTIVADOS" ESTA CASA NO VA A DURAR MUCHO TIEMPO Esta casa manufacturada doble wide Palm Harbor (28x52, Número de serie PH173130AB), construida en 1998, 3 recámaras y 2 baños, y está ubicada en un amplio terreno de 2.5 acres. En este momento la triala no se considera Real Property, esta propieded ofrece flexibilidad y potencial para el comprador adecuado. La propiedad incluye pozo privado y sistema séptico; sin embargo, no cuenta con servicio eléctricidad, por lo que será necesario instalar un nuevo servicio eléctrico. La casa necesita algunas reparaciones y mantenimiento, perfecta para un inversionistas o compradores que buscan iniciar con su primer hogar y hacerlo a su gusto. Con mucho espacio y un entorno rural, ¡podría ser el comienzo! ¡LA BODEGA EN LA PROPIEDAD NO SE INCLUYE EN LA VENTA!

Key facts

  • Private well
  • Rural setting
  • Septic system

Tags

PRIVATE WELLSEPTIC SYSTEMRURAL SETTING

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 manufactured listed at $85k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $426 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $75k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 51/100 on livability (#271 in NM) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B; Watch: health & safety C-, schools F, crime F.
  • Deming Public Schools (town): math 18% / reading 27% proficiency, ranked #63 of 95 in NM (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 97% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 375 active listings in the ZIP; 7 units permitted in Luna County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $588 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Luna County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $24k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 236 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $24k (22%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $74,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 236 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.51%
Cap rate
12.31%
Cash-on-cash
21.50%
DSCR
1.96
GRM
5.5

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
14.1%
Equity multiple
1.56×
Total profit
$13,400
Equity at exit
$12,674
10-year hold
IRR
22.9%
Equity multiple
2.96×
Total profit
$46,713
Equity at exit
$7,349

Cash invested: $23,800 (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 88030

Home prices YoY
-32.9%
Active inventory
375
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,283 medium interval (Pro) →
Mortgage (P&I)
$446
Tax est. 1.5%
$106 /mo · $1,275/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$426

Break-even live

Break-even rent $744
Max offer price $85,000
Occupancy floor 62%

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
$21,250
Closing costs
$2,550
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.

Listing history 21 events

  1. 2026-06-19
    days on market $85,000 Active 236 DOM
  2. 2026-06-18
    days on market $85,000 Active 235 DOM
  3. 2026-06-17
    days on market $85,000 Active 234 DOM
  4. 2026-06-16
    days on market $85,000 Active 233 DOM
  5. 2026-06-15
    days on market $85,000 Active 232 DOM
  6. 2026-06-14
    days on market $85,000 Active 230 DOM
  7. 2026-06-13
    days on market $85,000 Active 229 DOM
  8. 2026-06-10
    days on market $85,000 Active 227 DOM
  9. 2026-06-09
    days on market $85,000 Active 226 DOM
  10. 2026-06-08
    days on market $85,000 Active 225 DOM
  11. 2026-06-07
    days on market $85,000 Active 224 DOM
  12. 2026-06-05
    days on market $85,000 Active 221 DOM
  13. 2026-06-03
    days on market $85,000 Active 220 DOM
  14. 2026-06-02
    days on market $85,000 Active 219 DOM
  15. 2026-06-01
    days on market $85,000 Active 218 DOM
  16. 2026-05-31
    days on market $85,000 Active 217 DOM
  17. 2026-05-30
    days on market $85,000 Active 216 DOM
  18. 2025-11-11
    price $85,000 1696-char remark
    Show marketing remark (1696 chars)

    "MOTIVATED SELLERS" DONT WAIT THIS WILL NOT LAST LONG!!! This Palm Harbor double wide manufactured home (28x52, Serial #PH173130AB), built in 1998, features 3 bedrooms and 2 bathrooms and is situated on a generous 2.5-acre. Currently not considered real property, this home offers flexibility and potential for the right buyer. The property includes a private well and septic system; however, electric service is not currently connected—a new electrical service installation will be required. The home does needing a little TLC, making it an excellent option for investors or buyers looking to start in their first home and making it their own. With plenty of space and a rural setting, this could be the start of something great! THE SHED ON THE PROPERTY WILL NOT CONVEY!! "VENDEDORS MOTIVADOS" ESTA CASA NO VA A DURAR MUCHO TIEMPO Esta casa manufacturada doble wide Palm Harbor (28x52, Número de serie PH173130AB), construida en 1998, 3 recámaras y 2 baños, y está ubicada en un amplio terreno de 2.5 acres. En este momento la triala no se considera Real Property, esta propieded ofrece flexibilidad y potencial para el comprador adecuado. La propiedad incluye pozo privado y sistema séptico; sin embargo, no cuenta con servicio eléctricidad, por lo que será necesario instalar un nuevo servicio eléctrico. La casa necesita algunas reparaciones y mantenimiento, perfecta para un inversionistas o compradores que buscan iniciar con su primer hogar y hacerlo a su gusto. Con mucho espacio y un entorno rural, ¡podría ser el comienzo! ¡LA BODEGA EN LA PROPIEDAD NO SE INCLUYE EN LA VENTA!

  19. 2025-11-11
    status Active 1696-char remark
    Show marketing remark (1696 chars)

    "MOTIVATED SELLERS" DONT WAIT THIS WILL NOT LAST LONG!!! This Palm Harbor double wide manufactured home (28x52, Serial #PH173130AB), built in 1998, features 3 bedrooms and 2 bathrooms and is situated on a generous 2.5-acre. Currently not considered real property, this home offers flexibility and potential for the right buyer. The property includes a private well and septic system; however, electric service is not currently connected—a new electrical service installation will be required. The home does needing a little TLC, making it an excellent option for investors or buyers looking to start in their first home and making it their own. With plenty of space and a rural setting, this could be the start of something great! THE SHED ON THE PROPERTY WILL NOT CONVEY!! "VENDEDORS MOTIVADOS" ESTA CASA NO VA A DURAR MUCHO TIEMPO Esta casa manufacturada doble wide Palm Harbor (28x52, Número de serie PH173130AB), construida en 1998, 3 recámaras y 2 baños, y está ubicada en un amplio terreno de 2.5 acres. En este momento la triala no se considera Real Property, esta propieded ofrece flexibilidad y potencial para el comprador adecuado. La propiedad incluye pozo privado y sistema séptico; sin embargo, no cuenta con servicio eléctricidad, por lo que será necesario instalar un nuevo servicio eléctrico. La casa necesita algunas reparaciones y mantenimiento, perfecta para un inversionistas o compradores que buscan iniciar con su primer hogar y hacerlo a su gusto. Con mucho espacio y un entorno rural, ¡podría ser el comienzo! ¡LA BODEGA EN LA PROPIEDAD NO SE INCLUYE EN LA VENTA!

  20. 2025-08-04
    status Pending 1696-char remark
    Show marketing remark (1696 chars)

    "MOTIVATED SELLERS" DONT WAIT THIS WILL NOT LAST LONG!!! This Palm Harbor double wide manufactured home (28x52, Serial #PH173130AB), built in 1998, features 3 bedrooms and 2 bathrooms and is situated on a generous 2.5-acre. Currently not considered real property, this home offers flexibility and potential for the right buyer. The property includes a private well and septic system; however, electric service is not currently connected—a new electrical service installation will be required. The home does needing a little TLC, making it an excellent option for investors or buyers looking to start in their first home and making it their own. With plenty of space and a rural setting, this could be the start of something great! THE SHED ON THE PROPERTY WILL NOT CONVEY!! "VENDEDORS MOTIVADOS" ESTA CASA NO VA A DURAR MUCHO TIEMPO Esta casa manufacturada doble wide Palm Harbor (28x52, Número de serie PH173130AB), construida en 1998, 3 recámaras y 2 baños, y está ubicada en un amplio terreno de 2.5 acres. En este momento la triala no se considera Real Property, esta propieded ofrece flexibilidad y potencial para el comprador adecuado. La propiedad incluye pozo privado y sistema séptico; sin embargo, no cuenta con servicio eléctricidad, por lo que será necesario instalar un nuevo servicio eléctrico. La casa necesita algunas reparaciones y mantenimiento, perfecta para un inversionistas o compradores que buscan iniciar con su primer hogar y hacerlo a su gusto. Con mucho espacio y un entorno rural, ¡podría ser el comienzo! ¡LA BODEGA EN LA PROPIEDAD NO SE INCLUYE EN LA VENTA!

  21. 2025-07-20
    listed $109,500 Active 1696-char remark
    Show marketing remark (1696 chars)

    "MOTIVATED SELLERS" DONT WAIT THIS WILL NOT LAST LONG!!! This Palm Harbor double wide manufactured home (28x52, Serial #PH173130AB), built in 1998, features 3 bedrooms and 2 bathrooms and is situated on a generous 2.5-acre. Currently not considered real property, this home offers flexibility and potential for the right buyer. The property includes a private well and septic system; however, electric service is not currently connected—a new electrical service installation will be required. The home does needing a little TLC, making it an excellent option for investors or buyers looking to start in their first home and making it their own. With plenty of space and a rural setting, this could be the start of something great! THE SHED ON THE PROPERTY WILL NOT CONVEY!! "VENDEDORS MOTIVADOS" ESTA CASA NO VA A DURAR MUCHO TIEMPO Esta casa manufacturada doble wide Palm Harbor (28x52, Número de serie PH173130AB), construida en 1998, 3 recámaras y 2 baños, y está ubicada en un amplio terreno de 2.5 acres. En este momento la triala no se considera Real Property, esta propieded ofrece flexibilidad y potencial para el comprador adecuado. La propiedad incluye pozo privado y sistema séptico; sin embargo, no cuenta con servicio eléctricidad, por lo que será necesario instalar un nuevo servicio eléctrico. La casa necesita algunas reparaciones y mantenimiento, perfecta para un inversionistas o compradores que buscan iniciar con su primer hogar y hacerlo a su gusto. Con mucho espacio y un entorno rural, ¡podría ser el comienzo! ¡LA BODEGA EN LA PROPIEDAD NO SE INCLUYE EN LA VENTA!

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥100°F today · 23 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
$15,399
− Mortgage interest
−$4,761
− Property taxes
−$1,275
− Insurance
−$425
− Repairs & maintenance
−$1,232
− Management
−$1,232
− Depreciation
−$2,473
Taxable income
$4,001
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$960
After-tax cash flow
$4,156/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 · 12 photos

Fair 45/100 Moderate rehab

This Palm Harbor double-wide manufactured home requires moderate renovations, primarily in the kitchen and bathrooms, to significantly increase its value for resale or rental.

Repairs flagged

  • Major kitchen cabinets — severely worn and outdated
  • Major bathroom fixtures — dated and worn
  • Major kitchen countertops — worn and in need of replacement
  • Minor HVAC system — no visible issues

Value-add opportunities

  • Both update kitchen cabinets and countertops — modernizing the kitchen would significantly increase both resale and rental value
  • Both replace outdated appliances — newer appliances would attract more buyers and renters
  • Both landscaping and curb appeal — improved landscaping would enhance the home's curb appeal and attract more buyers

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · severely worn and outdated Major $15,000–50,000
bathroom fixtures · dated and worn Major $15,000–50,000
kitchen countertops · worn and in need of replacement Major $15,000–50,000
HVAC system · no visible issues Minor $500–3,000
Total estimated repair cost · 4 items $45,500–153,000

Value-add ROI direction

  • Both update kitchen cabinets and countertops — modernizing the kitchen would significantly increase both resale and rental value
  • Both replace outdated appliances — newer appliances would attract more buyers and renters
  • Both landscaping and curb appeal — improved landscaping would enhance the home's curb appeal and attract more buyers

ⓘ 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
Deming Public Schools
NCES district ID
3500690
Math proficiency
18%
Reading proficiency
27%
Median HH income
$28,092
Composite
21.02/100
National rank
#13708
State rank
#63 of 95 in NM

Livability — Ventura

Score
51/100
State rank
#271
US rank
#25401

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ventura, NM
Population (ZIP)
24,270

Population outlook (Luna County) Hauer SSP2

Today (2025)
22,859 people
By 2030
22,105 · -3.3%
By 2040
20,738 · -9.3%
By 2050
19,336 · -15.4%
By 2075
15,439 · -32.5%
By 2100
9,313 · -59.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (66%)
Race & ethnicity
Hispanic / Latino 66% Two or more races 32% White 30% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 63%
Common ancestry
Slovak 1% Lithuanian 1% Italian 1%
Foreign-born
16% · Canada
Languages at home
49% English-only · Spanish 50%

Political lean MEDSL · Luna

2024 margin
R (+18.9) · D 39.4% · R 58.3% · Other 2.3%
2008→2024 swing
-24.2pp toward R · 2008: 5.3pp · 2024: -18.9pp
All cycles
2024: R+18.9 2020: R+10.4 2016: R+3.9 2012: R+1.1 2008: D+5.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -56.37%
Current HPI
114.8626
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-22.4% since first listed
4 events — show timeline
  • 2025-11-11 Price Changed $85,000 NMMLS
  • 2025-11-11 Relisted NMMLS
  • 2025-08-04 Pending NMMLS
  • 2025-07-20 Listed $109,500 NMMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…