CashFlowRE
Sign in Sign up
114 W Park St
D+ Composite 49.62
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 +15.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.9/10.0
  • Livability +3.3/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,000

114 W Park St · Hobbs, NM 88240
4 bd · 3.0 ba · 2,403 sqft · SingleFamily public records · 6 Days on market
Built 1955 $99/sqft · 37% below area Est $381k · 37% under

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

Listing remarks

Spacious 2-story home on a corner lot featuring 4 bedrooms, 3 bathrooms, and approximately 2,400 sq. ft. Conveniently located near downtown Hobbs and several schools. Includes a large shop with potential for a 4-car garage, workshop, or extra storage. Plenty of space inside and out! Call today to schedule your private showing.

Key facts

  • Several schools
  • Corner lot
  • Large shop

Tags

CORNER LOTLARGE SHOPNEAR DOWNTOWN HOBBSSEVERAL SCHOOLS

Property features AI

Finance

  • HOA & community: Sidewalks

Exterior

  • Parking: Attached garage; 4 covered parking spaces (4 total spaces)
  • Utilities: Public water; Electricity connected; Sewer connected
  • Home design: Single family residence; Two-story
  • Construction: Stucco exterior
  • Exterior features: Fenced yard; Irregular lot; Metal roof

Interior

  • Flooring: Carpet; Tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central air; Ceiling fans; Forced air heating
  • Interior features: Ceiling fans; Walk-in closets; Blinds; Skylights

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 $239k.

Deal economics

  • At list price, monthly cash flow is $110 ($1k/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 $195k (18.3% below list).
  • Recommended offer: $195k (18.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#37 in NM) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment D+, crime F, commute F.
  • Hobbs Municipal Schools (town): math 17% / reading 31% proficiency, ranked #45 of 95 in NM (top 47%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Hobbs High (math 22% / reading 52%, grade F, #70 of 110 statewide, top 63%, 2,216 students, 100% FRL) — zoned schools average 100% FRL vs 52% district-wide (48 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 37% at this address vs 24% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Hobbs Municipal Schools average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 235 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 172 units permitted in Lea County in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($63k/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.
  • Lea County population projected at +50% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 4y 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

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $195,217 (18.3% below list)

Questions for the listing agent

  1. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  5. 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?
  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
0.82%
Cap rate
6.85%
Cash-on-cash
1.98%
DSCR
1.09
GRM
10.2

CMA / ARV

ARV (median comp)
$380,576
List price
$239,000
Delta
-31.68%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-13.2%
Equity multiple
0.52×
Total profit
$-31,809
Equity at exit
$35,636
10-year hold
IRR
-4.3%
Equity multiple
0.71×
Total profit
$-19,082
Equity at exit
$20,664

Cash invested: $66,920 (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 88240

Active inventory
235
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,952 medium interval (Pro) →
Mortgage (P&I)
$1,253
Tax from tax record
$79 /mo · $948/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$410
Net cashflow
$110

Break-even live

Break-even rent $1,813
Max offer price $239,000
Occupancy floor 89%

Sensitivity live

Price -10% $246 -5% $178 +0% $110 +5% $43 +10% $-25
Rent -10% $-44 -5% $33 +0% $110 +5% $187 +10% $265
Rate -1.0pp $231 -0.5pp $171 base $110 +0.5pp $48 +1.0pp $-15

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
$59,750
Closing costs
$7,170
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
211 E Alto Dr Hobbs, NM 3.0 2.0 2066 $2,400 $1.16 45d 1 0.84mi

Listing history 8 events

  1. 2026-06-21
    days on market $239,000 Active 6 DOM
  2. 2026-06-18
    days on market $239,000 Active 3 DOM
  3. 2026-06-17
    days on market $239,000 Active 2 DOM
  4. 2026-06-15
    remarks 328-char remark
  5. 2026-06-15
    pricestatusdays on marketlisting id $239,000 Active 1 DOM
  6. 2026-01-30
    price $260,000
  7. 2023-01-12
    price $250,000
  8. 2022-12-11
    listed $165,000 Active

ⓘ 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
$948 · $79/mo
Projected year-2 tax
$1,912 · $159/mo
Expected delta
+$964/yr (+$80/mo · 101.7%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 5/10 Major 7 d/yr ≥100°F today · 19 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
$23,426
− Mortgage interest
−$13,388
− Property taxes
−$948
− Insurance
−$1,195
− Repairs & maintenance
−$1,874
− Management
−$1,874
− Depreciation
−$6,953
Taxable loss
−$2,805
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$673
After-tax cash flow
$1,997/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
Hobbs Municipal Schools
NCES district ID
3501260
Math proficiency
17%
Reading proficiency
31%
Median HH income
$52,575
Composite
24.53/100
National rank
#13068
State rank
#45 of 95 in NM

Livability — Hobbs

Score
66/100
State rank
#37
US rank
#11817

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hobbs, NM
County
Lea County · 41,557 people
City population
41,557
Metro
Hobbs, NM
Population (ZIP)
41,557
Household income
$63,270
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
968.0

Population outlook (Lea County) Hauer SSP2

Today (2025)
84,268 people
By 2030
91,695 · +8.8%
By 2040
108,366 · +28.6%
By 2050
126,264 · +49.8%
By 2075
170,606 · +102.5%
By 2100
199,235 · +136.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (63%)
Race & ethnicity
Hispanic / Latino 63% Two or more races 32% White 29% Black 5%
Hispanic origin (detail)
Mexican 55%
Common ancestry
Italian 2% Lithuanian 1% Slovak 1%
Foreign-born
18% · Canada
Languages at home
57% English-only · Spanish 41% German/W. Germanic 1%

Political lean MEDSL · Lea

2024 margin
Solid R (+61.6) · D 18.5% · R 80.1% · Other 1.3%
2008→2024 swing
-17.4pp toward R · 2008: -44.2pp · 2024: -61.6pp
All cycles
2024: R+61.6 2020: R+59.6 2016: R+48.5 2012: R+49.7 2008: R+44.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -246.71%
Current HPI
100.9905
Rent YoY
Metro
Hobbs, NM
State GDP YoY
F500 in state
0

Price history

+44.8% since first listed
4 events — show timeline
  • 2026-06-15 Listed $239,000 NMMLS
  • 2026-01-30 Price Changed $260,000 NMMLS
  • 2023-01-12 Price Changed $250,000 NMMLS
  • 2022-12-11 Listed $165,000 NMMLS

Property tax history

+4.1%/yr

Latest (2025): $948 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…