CashFlowRE
Sign in Sign up
8110 Robin Ave NE
C+ Composite 60.0
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 +19.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • Schools +5.3/10.0
  • 1% rule +4.8/10.0
  • Livability +3.6/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,000

8110 Robin Ave NE · Albuquerque, NM 87110
4 bd · 3.0 ba · 2,742 sqft · SingleFamily public records · 125 Days on market
Built 1953 6,708 sqft lot $80/sqft · 42% below area Est $380k · 42% under ↓ 12% since listing

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

Listing remarks MLS

PRICE REDUCED! Bank Owned Fixer Upper in Prime NE Albuquerque Location! ARV $385-400KGreat opportunity in a highly desirable NE Albuquerque neighborhood. This property needs Repairs, New Roof, Remodeling, a Full Rehab--perfect for investors, flippers, or buyers looking to build equity with renovations. Conveniently located close to the Abq Uptown district shopping malls, restaurants, and everyday amenities, with easy access to I-40 for commuting. Excellent potential in a strong area where updated homes are in demand. Property is being sold As-Is. Cash only.

Key facts

  • 6,708 sq ft lot
  • Garage
  • Built 1953

Tags

PRIME NE ALBUQUERQUE LOCATIONCLOSE TO SHOPPING MALLSEASY ACCESS TO MAJOR ROADS

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 4-bed/3.0-bath single-family listed at $219k.

Deal economics

  • At list price, monthly cash flow is $246 ($3k/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 $215k (1.7% below list).
  • Recommended offer: $193k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.6% vs local median 3.7% in Albuquerque — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 72/100 on livability (#13 in NM) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: schools D-, crime F.
  • Albuquerque Public Schools (urban): math 51% / reading 75% proficiency, ranked #3 of 29 in NM (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.7%/yr); 192 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 1,316 units permitted in Bernalillo County in 2024 (546 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($65k/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.

Negotiation context

  • It's been on market 125 days — a 12% lower offer ($193k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $192,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 125 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 D-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
0.98%
Cap rate
7.64%
Cash-on-cash
4.81%
DSCR
1.21
GRM
8.5

CMA / ARV

ARV (median comp)
$379,590
List price
$219,000
Delta
-42.31%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8904 Haines Ave NE 0.45mi 4/3.0 2,809 (+2%) 16mo $470,000 $167 62
1525 Marron Cir NE 0.34mi 4/2.5 2,443 (-11%) 3mo $455,000 $186 61
7200 Constitution Ave NE 0.74mi 4/3.0 2,454 (-10%) 1mo $450,000 $183 48
2120 Hoffman Dr NE 0.46mi 3/3.0 (-1) 2,377 (-13%) 7mo $395,000 $166 45
1620 Moon St NE 0.68mi 5/2.5 (+1) 2,476 (-10%) 4mo $360,000 $145 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.67% rent growth · sell at horizon

5-year hold
IRR
-9.2%
Equity multiple
0.67×
Total profit
$-20,533
Equity at exit
$32,654
10-year hold
IRR
-0.1%
Equity multiple
0.99×
Total profit
$-621
Equity at exit
$18,935

Cash invested: $61,320 (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 87110

Rents YoY
2.7%
Active inventory
192
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$2,152 high interval (Pro) →
Mortgage (P&I)
$1,148
Tax from tax record
$215 /mo · $2,574/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$452
Net cashflow
$246

Break-even live

Break-even rent $1,841
Max offer price $219,000
Occupancy floor 84%

Sensitivity live

Price -10% $370 -5% $308 +0% $246 +5% $184 +10% $122
Rent -10% $76 -5% $161 +0% $246 +5% $331 +10% $416
Rate -1.0pp $356 -0.5pp $302 base $246 +0.5pp $189 +1.0pp $132

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
$54,750
Closing costs
$6,570
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1721 Utah St NE Albuquerque, NM 3.0 2.0 1917 $1,900 $0.99 4d 1 0.18mi
1413 Field Dr NE Albuquerque, NM 3.0 2.0 1847 $3,000 $1.62 45d 1 0.54mi
7408 Euclid Ave NE Albuquerque, NM 3.0 2.0 1750 $2,150 $1.23 24d 1 0.58mi
1504 Mesilla St NE Albuquerque, NM 3.0 2.0 2261 $2,000 $0.88 4d 1 0.73mi
1316 Espejo St NE Albuquerque, NM 3.0 2.0 1876 $2,200 $1.17 4d 1 1.10mi
1705 California St NE Albuquerque, NM 3.0 2.0 1832 $1,900 $1.04 24d 1 1.27mi

Listing history 19 events

  1. 2026-06-18
    days on market $219,000 Active 125 DOM
  2. 2026-06-17
    days on market $219,000 Active 124 DOM
  3. 2026-06-16
    days on market $219,000 Active 123 DOM
  4. 2026-06-15
    days on market $219,000 Active 122 DOM
  5. 2026-06-13
    days on market $219,000 Active 120 DOM
  6. 2026-06-10
    days on market $219,000 Active 117 DOM
  7. 2026-06-09
    days on market $219,000 Active 116 DOM
  8. 2026-06-08
    days on market $219,000 Active 115 DOM
  9. 2026-06-07
    remarks 593-char remark
  10. 2026-06-07
    days on market $219,000 Active 114 DOM
  11. 2026-06-05
    days on market $219,000 Active 111 DOM
  12. 2026-06-03
    days on market $219,000 Active 110 DOM
  13. 2026-06-02
    days on market $219,000 Active 109 DOM
  14. 2026-06-01
    days on market $219,000 Active 108 DOM
  15. 2026-05-31
    days on market $219,000 Active 107 DOM
  16. 2026-05-05
    price $229,000 565-char remark
    Show marketing remark (565 chars)

    PRICE REDUCED! Bank Owned Fixer Upper in Prime NE Albuquerque Location! ARV $385-400KGreat opportunity in a highly desirable NE Albuquerque neighborhood. This property needs Repairs, New Roof, Remodeling, a Full Rehab--perfect for investors, flippers, or buyers looking to build equity with renovations. Conveniently located close to the Abq Uptown district shopping malls, restaurants, and everyday amenities, with easy access to I-40 for commuting. Excellent potential in a strong area where updated homes are in demand. Property is being sold As-Is. Cash only.

  17. 2026-03-14
    price $245,000 565-char remark
    Show marketing remark (565 chars)

    PRICE REDUCED! Bank Owned Fixer Upper in Prime NE Albuquerque Location! ARV $385-400KGreat opportunity in a highly desirable NE Albuquerque neighborhood. This property needs Repairs, New Roof, Remodeling, a Full Rehab--perfect for investors, flippers, or buyers looking to build equity with renovations. Conveniently located close to the Abq Uptown district shopping malls, restaurants, and everyday amenities, with easy access to I-40 for commuting. Excellent potential in a strong area where updated homes are in demand. Property is being sold As-Is. Cash only.

  18. 2026-02-11
    soldstatus $269,000
  19. 2026-02-06
    listed $259,000 Active 565-char remark
    Show marketing remark (565 chars)

    PRICE REDUCED! Bank Owned Fixer Upper in Prime NE Albuquerque Location! ARV $385-400KGreat opportunity in a highly desirable NE Albuquerque neighborhood. This property needs Repairs, New Roof, Remodeling, a Full Rehab--perfect for investors, flippers, or buyers looking to build equity with renovations. Conveniently located close to the Abq Uptown district shopping malls, restaurants, and everyday amenities, with easy access to I-40 for commuting. Excellent potential in a strong area where updated homes are in demand. Property is being sold As-Is. Cash only.

ⓘ 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
$2,574 · $215/mo
Projected year-2 tax
$2,574 · $215/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥94°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$25,827
− Mortgage interest
−$12,267
− Property taxes
−$2,574
− Insurance
−$1,095
− Repairs & maintenance
−$2,066
− Management
−$2,066
− Depreciation
−$6,371
Taxable loss
−$613
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$147
After-tax cash flow
$3,100/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
Albuquerque Public Schools
NCES district ID
3500060
Math proficiency
51% ▲ 30.00%
Reading proficiency
75% ▲ 45.00%
Median HH income
$48,151
Composite
53.29/100
National rank
#1487
State rank
#3 of 29 in NM

Livability — Albuquerque

Score
72/100
State rank
#13
US rank
#6219

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Albuquerque, NM
County
Bernalillo County · 647,165 people
City population
647,165
Metro
Albuquerque, NM
Population (ZIP)
39,685
Household income
$64,892
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
1845.0

Population outlook (Bernalillo County) Hauer SSP2

Today (2025)
704,528 people
By 2030
711,723 · +1.0%
By 2040
714,522 · +1.4%
By 2050
709,274 · +0.7%
By 2075
680,015 · -3.5%
By 2100
619,879 · -12.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 44% Hispanic / Latino 39% Two or more races 18% Native American 5% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 22%
Common ancestry
Lithuanian 2% Italian 2% Iranian 2%
Foreign-born
8% · Canada, China, Vietnam
Languages at home
80% English-only · Spanish 14% Chinese 1% Other Indo-European 1%

Political lean MEDSL · Bernalillo

2024 margin
Strong D (+21.0) · D 59.2% · R 38.2% · Other 2.6%
2008→2024 swing
-0.3pp no change · 2008: 21.4pp · 2024: 21.0pp
All cycles
2024: D+21.0 2020: D+24.4 2016: D+17.8 2012: D+16.2 2008: D+21.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -329.45%
Current HPI
256.0806
Rent YoY
▲ 2.67%
Metro
Albuquerque, NM
State GDP YoY
F500 in state
0

Price history

-11.6% since first listed
4 events — show timeline
  • 2026-05-05 Price Changed $229,000 Southwest MLS
  • 2026-03-14 Price Changed $245,000 Southwest MLS
  • 2026-02-11 Sold (Public Records) $269,000 Public Records
  • 2026-02-06 Listed $259,000 Southwest MLS

Property tax history

+9.5%/yr

Latest (2025): $2,574 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…