CashFlowRE
Sign in Sign up
209 Lawrence Rd
C- Composite 52.82
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 +21.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +5.7/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$249,000

209 Lawrence Rd · Artesia, NM 88210
3 bd · 2.0 ba · 1,484 sqft · SingleFamily · 2 Days on market
Built 1997 Fair condition 5.43 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come take a look at this great Location!! This quiet area has beautiful farm views. 5.43 Acres of land located just North of Artesia with large beautiful fenced back yard. This home is reasonably priced and ready for you to move in. Water well and coop water. Large open floor plan with a fireplace, formal dining area, and high ceilings. 3 bedrooms 2 baths and a huge oversized attached garage/shop with lots of storage. The large covered deck is amazing for back porch sittin! This property allows horses and 4H animals and don't forget the large chicken ccop! It's ready to go! Call your realtor today to be the first one in.

Key facts

  • Open floor plan
  • Coop water
  • Fenced back yard

Tags

5.43 ACRESFENCED BACK YARDWATER WELLCOOP WATEROPEN FLOOR PLANFIREPLACE

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 single-family listed at $249k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $375 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $249k).

Location & tenants

  • Location reads 63/100 on livability (#75 in NM) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety C-, schools F.
  • Artesia Public Schools (town): math 29% / reading 42% proficiency, ranked #17 of 95 in NM (top 18%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 166 active listings in the ZIP; solid renter incomes; 156 units permitted in Eddy County in 2024 (0 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($80k/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.
  • Eddy County population projected at +36% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y 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: major wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $249,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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. 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.
  6. 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.
  7. 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
8.10%
Cash-on-cash
6.46%
DSCR
1.29
GRM
7.8

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
-6.3%
Equity multiple
0.76×
Total profit
$-16,395
Equity at exit
$37,127
10-year hold
IRR
3.3%
Equity multiple
1.24×
Total profit
$16,679
Equity at exit
$21,529

Cash invested: $69,720 (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 88210

Active inventory
166
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$2,653 medium interval (Pro) →
Mortgage (P&I)
$1,306
Tax est. 1.5%
$311 /mo · $3,735/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$557
Net cashflow
$375

Break-even live

Break-even rent $2,178
Max offer price $249,000
Occupancy floor 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
$62,250
Closing costs
$7,470
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 5 events

  1. 2026-04-21
    status Pending
  2. 2026-04-18
    listed $249,000 Active
  3. 2024-11-15
    soldstatus Closed 630-char remark
    Show marketing remark (630 chars)

    Come take a look at this great Location!! This quiet area has beautiful farm views. 5.43 Acres of land located just North of Artesia with large beautiful fenced back yard. This home is reasonably priced and ready for you to move in. Water well and coop water. Large open floor plan with a fireplace, formal dining area, and high ceilings. 3 bedrooms 2 baths and a huge oversized attached garage/shop with lots of storage. The large covered deck is amazing for back porch sittin! This property allows horses and 4H animals and don't forget the large chicken ccop! It's ready to go! Call your realtor today to be the first one in.

  4. 2024-11-04
    status Pending 630-char remark
    Show marketing remark (630 chars)

    Come take a look at this great Location!! This quiet area has beautiful farm views. 5.43 Acres of land located just North of Artesia with large beautiful fenced back yard. This home is reasonably priced and ready for you to move in. Water well and coop water. Large open floor plan with a fireplace, formal dining area, and high ceilings. 3 bedrooms 2 baths and a huge oversized attached garage/shop with lots of storage. The large covered deck is amazing for back porch sittin! This property allows horses and 4H animals and don't forget the large chicken ccop! It's ready to go! Call your realtor today to be the first one in.

  5. 2024-10-02
    listed $215,000 Active 630-char remark
    Show marketing remark (630 chars)

    Come take a look at this great Location!! This quiet area has beautiful farm views. 5.43 Acres of land located just North of Artesia with large beautiful fenced back yard. This home is reasonably priced and ready for you to move in. Water well and coop water. Large open floor plan with a fireplace, formal dining area, and high ceilings. 3 bedrooms 2 baths and a huge oversized attached garage/shop with lots of storage. The large covered deck is amazing for back porch sittin! This property allows horses and 4H animals and don't forget the large chicken ccop! It's ready to go! Call your realtor today to be the first one in.

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$31,842
− Mortgage interest
−$13,948
− Property taxes
−$3,735
− Insurance
−$1,245
− Repairs & maintenance
−$2,547
− Management
−$2,547
− Depreciation
−$7,244
Taxable income
$576
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$138
After-tax cash flow
$4,367/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 home requires moderate repairs and maintenance, including painting and roof work, to improve its condition and value.

Repairs flagged

  • Major paint — several areas of peeling paint
  • Moderate roof — visible wear

Value-add opportunities

  • Both paint — enhances curb appeal and interior aesthetics
  • Both roof — improves home's value and extends its lifespan

Renovation cost estimate screening

Repair itemSeverityEst. cost
paint · several areas of peeling paint Major $15,000–50,000
roof · visible wear Moderate $3,000–15,000
Total estimated repair cost · 2 items $18,000–65,000

Value-add ROI direction

  • Both paint — enhances curb appeal and interior aesthetics
  • Both roof — improves home's value and extends its lifespan

ⓘ 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
Artesia Public Schools
NCES district ID
3500120
Math proficiency
29%
Reading proficiency
42%
Median HH income
$51,397
Composite
33.48/100
National rank
#10522
State rank
#17 of 95 in NM

Livability — Artesia

Score
63/100
State rank
#75
US rank
#15300

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Eddy County · 58,370 people
City population
18,542
Metro
Carlsbad-Artesia, NM
Population (ZIP)
18,542
Household income
$79,632
Rent vs Own
28.7% rent · 71.3% own
Severe rent burden
159.0

Population outlook (Eddy County) Hauer SSP2

Today (2025)
65,505 people
By 2030
69,797 · +6.6%
By 2040
79,191 · +20.9%
By 2050
89,199 · +36.2%
By 2075
115,829 · +76.8%
By 2100
129,336 · +97.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (55%)
Race & ethnicity
Hispanic / Latino 55% White 40% Two or more races 19% Native American 3%
Hispanic origin (detail)
Mexican 50%
Common ancestry
Italian 1% Romanian 1% Iranian 1%
Foreign-born
6% · Canada, Jamaica
Languages at home
74% English-only · Spanish 24%

Political lean MEDSL · Eddy

2024 margin
Solid R (+55.9) · D 21.4% · R 77.3% · Other 1.3%
2008→2024 swing
-30.2pp toward R · 2008: -25.6pp · 2024: -55.9pp
All cycles
2024: R+55.9 2020: R+51.8 2016: R+41.6 2012: R+33.5 2008: R+25.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -238.85%
Current HPI
115.6107
Rent YoY
Metro
Carlsbad-Artesia, NM
State GDP YoY
F500 in state
0

Price history

+15.8% since first listed
5 events — show timeline
  • 2026-04-21 Pending NMMLS
  • 2026-04-18 Listed $249,000 NMMLS
  • 2024-11-15 Sold (MLS) NMMLS
  • 2024-11-04 Pending NMMLS
  • 2024-10-02 Listed $215,000 NMMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…