CashFlowRE
Sign in Sign up
19 Turri Ave
C Composite 59.63
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 +26.0/30.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$176,500

19 Turri Ave · Boles Acres, NM 88310
4 bd · 2.0 ba · 1,792 sqft · SingleFamily public records · 36 Days on market
Built 1997 1.77 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Views, and tranquility. .. located on almost 2 acres nestled against the Sacramento mountains This 4 bedroom, 2 bath separate den and large open kitchen and vaulted ceilings home has do much to offer. A MUST SEE!!! Covered car port and a workshop, great for the man of the house. Ample space for the gardener of the family. Home is equipped with a whole house Propane Generator that will start automatic when the power is out. .. .So much to offer. ..

Key facts

  • Well house
  • Open floor plan
  • Nearby trails

Tags

WILDLIFE IN BACKYARDNEARBY TRAILSOPEN FLOOR PLANPRIVATE BATHROOMDECKWELL HOUSE

Property features AI

Exterior

  • Utilities: Private well; Septic tank
  • Home design: Manufactured home; Single-story
  • Construction: Shingle roof
  • Exterior features: Patio; Chain link fence; Workshop; Horses allowed; Lot in Green Country subdivision

Interior

  • Kitchen: Dishwasher; Disposal; Range; Oven
  • Flooring: Vinyl flooring
  • Heating & cooling: Propane forced air heating; Central air; Ceiling fan(s)
  • Interior features: Eat-in kitchen; Walk-in closet(s); 6 total rooms

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/2.0-bath single-family listed at $176k.

Deal economics

  • At list price, monthly cash flow is $439 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $176k).
  • Recommended offer: $171k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#47 in NM) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety C-, schools F, amenities 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; 6 units permitted in Otero County in 2024 (0 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($57k/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 $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 36 days — a 3% lower offer ($171k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 9→30/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $171,205 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.07%
Cap rate
9.28%
Cash-on-cash
10.67%
DSCR
1.47
GRM
7.8

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
-1.8%
Equity multiple
0.93×
Total profit
$-3,229
Equity at exit
$26,317
10-year hold
IRR
6.5%
Equity multiple
1.46×
Total profit
$22,802
Equity at exit
$15,260

Cash invested: $49,420 (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
7.8×

Monthly cashflow live

Estimated rent
$1,889 medium interval (Pro) →
Mortgage (P&I)
$926
Tax from tax record
$54 /mo · $647/yr
Insurance
$74
HOA
$0
Vacancy / Maint / Mgmt
$397
Net cashflow
$439

Break-even live

Break-even rent $1,333
Max offer price $176,500
Occupancy floor 72%

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
$44,125
Closing costs
$5,295
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 19 events

  1. 2026-06-18
    days on market $176,500 Active 36 DOM
  2. 2026-06-17
    days on market $176,500 Active 35 DOM
  3. 2026-06-16
    days on market $176,500 Active 34 DOM
  4. 2026-06-15
    days on market $176,500 Active 33 DOM
  5. 2026-06-13
    days on market $176,500 Active 31 DOM
  6. 2026-06-13
    days on market $176,500 Active 30 DOM
  7. 2026-06-10
    days on market $176,500 Active 28 DOM
  8. 2026-06-09
    days on market $176,500 Active 27 DOM
  9. 2026-06-08
    days on market $176,500 Active 26 DOM
  10. 2026-06-07
    days on market $176,500 Active 25 DOM
  11. 2026-06-05
    days on market $176,500 Active 22 DOM
  12. 2026-06-03
    days on market $176,500 Active 21 DOM
  13. 2026-06-03
    days on market $176,500 Active 20 DOM
  14. 2026-06-01
    days on market $176,500 Active 19 DOM
  15. 2026-05-31
    days on market $176,500 Active 18 DOM
  16. 2026-05-06
    listed $176,500 Active 1089-char remark
  17. 2016-05-31
    soldstatus 452-char remark
    Show marketing remark (452 chars)

    Views, and tranquility. .. located on almost 2 acres nestled against the Sacramento mountains This 4 bedroom, 2 bath separate den and large open kitchen and vaulted ceilings home has do much to offer. A MUST SEE!!! Covered car port and a workshop, great for the man of the house. Ample space for the gardener of the family. Home is equipped with a whole house Propane Generator that will start automatic when the power is out. .. .So much to offer. ..

  18. 2016-05-31
    soldstatus
    Show marketing remark (452 chars)

    Views, and tranquility. .. located on almost 2 acres nestled against the Sacramento mountains This 4 bedroom, 2 bath separate den and large open kitchen and vaulted ceilings home has do much to offer. A MUST SEE!!! Covered car port and a workshop, great for the man of the house. Ample space for the gardener of the family. Home is equipped with a whole house Propane Generator that will start automatic when the power is out. .. .So much to offer. ..

  19. 2015-10-14
    listed $139,900 452-char remark
    Show marketing remark (452 chars)

    Views, and tranquility. .. located on almost 2 acres nestled against the Sacramento mountains This 4 bedroom, 2 bath separate den and large open kitchen and vaulted ceilings home has do much to offer. A MUST SEE!!! Covered car port and a workshop, great for the man of the house. Ample space for the gardener of the family. Home is equipped with a whole house Propane Generator that will start automatic when the power is out. .. .So much to offer. ..

ⓘ 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
$647 · $54/mo
Projected year-2 tax
$1,412 · $118/mo
Expected delta
+$765/yr (+$64/mo · 118.3%)

ⓘ 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 5/10 Major
  • 🌡 Heat 5/10 Major 9 d/yr ≥96°F today · 30 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
$22,668
− Mortgage interest
−$9,887
− Property taxes
−$647
− Insurance
−$882
− Repairs & maintenance
−$1,813
− Management
−$1,813
− Depreciation
−$5,135
Taxable income
$2,490
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$598
After-tax cash flow
$4,674/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 — Boles Acres

Score
65/100
State rank
#47
US rank
#12466

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Boles Acres, NM
County
Otero County · 36,983 people
City population
696
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

+26.2% since first listed
4 events — show timeline
  • 2026-05-06 Listed $176,500 OCAOR
  • 2016-05-31 Sold (Public Records) Public Records
  • 2016-05-31 Sold (MLS) OCAOR
  • 2015-10-14 Listed $139,900 OCAOR

Property tax history

+20.4%/yr

Latest (2025): $647 · -12.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…