CashFlowRE
Sign in Sign up
719 W Avenue I
D Composite 42.9
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 +14.5/30.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • DSCR +4.4/10.0
  • Livability +3.3/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$201,000

719 W Avenue I · Lovington, NM 88260
3 bd · 2.0 ba · 2,178 sqft · SingleFamily public records · 28 Days on market
Built 1954 9,800 sqft lot

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

Listing remarks MLS

This charming 2165 square feet, 3 bedroom, 1 ¾ baths, one car attached garage home welcomes you with a cozy front porch and gorgeous mature trees. Walk in to a rustic-styled Eat-In Kitchen equipped with newly updated stainless steel appliances. The Formal Living Room and Dining Room combination with fireplace is perfect setting for entertaining! Large built-in shelves and cabinets complement the other fireplace in the spacious Family Room which leads to a Sunroom perfectly equipped with a bar and ample additional space for entertaining. The open backyard Patio Area opens to a large backyard with a beautiful large shade tree with convenient alley access which allows parking for a Boat or RV. Great neighborhood, updated kitchen, new A/C unit, and original wood floors, what more can you ask for? Call us today for an appointment.

Key facts

  • Newer plumbing
  • Functional layout
  • New roof

Tags

FUNCTIONAL LAYOUTFIREPLACEBUILT-IN STORAGENEW GAS LINENEWER PLUMBINGNEW ROOF

Property features AI

Exterior

  • Parking: Attached 1-car garage; One covered parking space
  • Home design: Single-family residence; Residential property
  • Exterior features: Lot approximately 9,800 square feet (about 0.225 acres); Lot dimensions approximately 140 x 70

Interior

  • Kitchen: Dishwasher; Microwave; Free-Standing Range; Refrigerator
  • Bathrooms: Two full bathrooms
  • Heating & cooling: No central heating listed
  • Interior features: Dishwasher; Microwave; Free-Standing Range; Refrigerator; One fireplace

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 $201k.

Deal economics

  • At list price, monthly cash flow is $43 ($519/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 $165k (17.9% below list).
  • Recommended offer: $165k (17.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#33 in NM) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Zoned schools: Llano Elementary (325 students, 99% FRL); Taylor Middle (527 students, 99% FRL); Lovington High (math 44% / reading 54%, grade D, #51 of 110 statewide, top 50%, 737 students, 100% FRL).
  • Market conditions: 72 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • It's been on market 28 days — a 2% lower offer ($198k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y 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 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $165,000 (17.9% below list)

Questions for the listing agent

  1. Built in 1954 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
6.55%
Cash-on-cash
0.92%
DSCR
1.04
GRM
10.2

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
-14.9%
Equity multiple
0.47×
Total profit
$-29,868
Equity at exit
$29,970
10-year hold
IRR
-6.3%
Equity multiple
0.60×
Total profit
$-22,679
Equity at exit
$17,379

Cash invested: $56,280 (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 88260

Active inventory
72
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,650 medium interval (Pro) →
Mortgage (P&I)
$1,054
Tax from tax record
$122 /mo · $1,469/yr
Insurance
$84
HOA
$0
Vacancy / Maint / Mgmt
$346
Net cashflow
$43

Break-even live

Break-even rent $1,595
Max offer price $201,000
Occupancy floor 92%

Sensitivity live

Price -10% $157 -5% $100 +0% $43 +5% $-14 +10% $-70
Rent -10% $-87 -5% $-22 +0% $43 +5% $108 +10% $174
Rate -1.0pp $145 -0.5pp $94 base $43 +0.5pp $-9 +1.0pp $-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
$50,250
Closing costs
$6,030
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
514 West Avenue J Unit J Lovington, NM 4.0 2.0 1600 $1,650 $1.03 46d 1 0.14mi

Listing history 9 events

  1. 2026-05-21
    status Pending
  2. 2026-04-30
    price $201,000
  3. 2026-04-22
    listed $211,000 Active
  4. 2023-12-05
    price $185,000
  5. 2023-08-29
    price $190,000
  6. 2023-08-03
    price $195,000
  7. 2017-11-28
    soldstatus 844-char remark
    Show marketing remark (844 chars)

    This charming 2165 square feet, 3 bedroom, 1 ¾ baths, one car attached garage home welcomes you with a cozy front porch and gorgeous mature trees. Walk in to a rustic-styled Eat-In Kitchen equipped with newly updated stainless steel appliances. The Formal Living Room and Dining Room combination with fireplace is perfect setting for entertaining! Large built-in shelves and cabinets complement the other fireplace in the spacious Family Room which leads to a Sunroom perfectly equipped with a bar and ample additional space for entertaining. The open backyard Patio Area opens to a large backyard with a beautiful large shade tree with convenient alley access which allows parking for a Boat or RV. Great neighborhood, updated kitchen, new A/C unit, and original wood floors, what more can you ask for? Call us today for an appointment.

  8. 2017-09-01
    listed $152,000 844-char remark
    Show marketing remark (844 chars)

    This charming 2165 square feet, 3 bedroom, 1 ¾ baths, one car attached garage home welcomes you with a cozy front porch and gorgeous mature trees. Walk in to a rustic-styled Eat-In Kitchen equipped with newly updated stainless steel appliances. The Formal Living Room and Dining Room combination with fireplace is perfect setting for entertaining! Large built-in shelves and cabinets complement the other fireplace in the spacious Family Room which leads to a Sunroom perfectly equipped with a bar and ample additional space for entertaining. The open backyard Patio Area opens to a large backyard with a beautiful large shade tree with convenient alley access which allows parking for a Boat or RV. Great neighborhood, updated kitchen, new A/C unit, and original wood floors, what more can you ask for? Call us today for an appointment.

  9. 2006-08-28
    soldstatus

ⓘ 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
$1,469 · $122/mo
Projected year-2 tax
$1,608 · $134/mo
Expected delta
+$139/yr (+$12/mo · 9.5%)

ⓘ 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 10/10 Extreme
  • 🌡 Heat 5/10 Major 6 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 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
$19,800
− Mortgage interest
−$11,259
− Property taxes
−$1,469
− Insurance
−$1,005
− Repairs & maintenance
−$1,584
− Management
−$1,584
− Depreciation
−$5,847
Taxable loss
−$2,948
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$708
After-tax cash flow
$1,227/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)

No district data.

Livability — Lovington

Score
66/100
State rank
#33
US rank
#11541

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lovington, NM
Population (ZIP)
15,410

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
Predominantly Hispanic (66%)
Race & ethnicity
Hispanic / Latino 66% White 31% Two or more races 26% Black 2%
Hispanic origin (detail)
Mexican 63%
Common ancestry
Lithuanian 1% Portuguese 1% Serbian 1%
Foreign-born
21% · Canada
Languages at home
51% English-only · Spanish 49%

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
▼ -124.50%
Current HPI
92.2391
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+32.2% since first listed
9 events — show timeline
  • 2026-05-21 Pending NMMLS
  • 2026-04-30 Price Changed $201,000 NMMLS
  • 2026-04-22 Listed $211,000 NMMLS
  • 2023-12-05 Price Changed $185,000 NMMLS
  • 2023-08-29 Price Changed $190,000 NMMLS
  • 2023-08-03 Price Changed $195,000 NMMLS
  • 2017-11-28 Sold (MLS) NMMLS
  • 2017-09-01 Listed $152,000 NMMLS
  • 2006-08-28 Sold (Public Records) Public Records

Property tax history

+10.1%/yr

Latest (2025): $1,469 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…