CashFlowRE
Sign in Sign up
2320 Moberly Dr
F Composite 32.86
Why this score? — see what drove the F 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 +8.7/30.0
  • ARV discount +7.5/15.0
  • Rent growth +3.9/5.0
  • Schools +3.4/10.0
  • Livability +2.8/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +1.7/10.0
  • Appreciation +0.0/10.0

$198,800

2320 Moberly Dr · Clovis, NM 88101
3 bd · 2.0 ba · 1,536 sqft · Other · 37 Days on market
Built 1971 0.28 ac lot $129/sqft · 60% below area

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

Listing remarks MLS

Connect with me and let's go see 2320 Moberly Dr in Clovis, NM—a home offering comfort, functionality, and modern updates. This property features a spacious layout with a natural flow between living, dining, and kitchen areas, creating an ideal space for both everyday living and entertaining. The home offers generously sized bedrooms, updated finishes, and abundant natural light throughout. The kitchen provides ample cabinetry and workspace, perfect for meal preparation and gatherings. Outside, enjoy a well-sized yard with room to relax, play, or host. Situated in an established neighborhood, this property provides convenient access to local amenities, schools, and shopping. A great opportunity for buyers seeking a move-in ready home with space and versatility—schedule your showing today.

Key facts

  • Ample cabinetry
  • Convenient access
  • Well-sized yard

Tags

SPACIOUS LAYOUTAMPLE CABINETRYWELL-SIZED YARDCONVENIENT ACCESS

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 other listed at $199k.

Deal economics

  • At list price, monthly cash flow is $-167 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $169k (14.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $133k (32.9% below list).
  • Recommended offer: $133k (32.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 56/100 on livability (#171 in NM) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime F, amenities F.
  • Clovis Municipal Schools (town): math 31% / reading 49% proficiency, ranked #13 of 29 in NM (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Sandia Elementary (329 students, 100% FRL); Marshall Middle (519 students, 100% FRL); Clovis High (math 31% / reading 49%, grade F, #60 of 110 statewide, top 54%, 1,544 students, 0% FRL) — zoned schools at 67% FRL track the district average.
  • Market conditions: Rents rising fast (+5.5%/yr); 473 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 169 units permitted in Curry 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.
  • Curry County population projected at -13% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($193k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y 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 — expect insurance premiums to compound above CPI over the hold.
Recommended offer $133,339 (32.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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. 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?
  8. 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.
  9. 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.
  10. 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
0.67%
Cap rate
5.29%
Cash-on-cash
-3.59%
DSCR
0.84
GRM
12.4

CMA / ARV

ARV (median comp)
$501,795
List price
$198,800
Delta
-60.38%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.54% rent growth · sell at horizon

5-year hold
IRR
-19.9%
Equity multiple
0.29×
Total profit
$-39,409
Equity at exit
$29,642
10-year hold
IRR
-8.8%
Equity multiple
0.40×
Total profit
$-33,183
Equity at exit
$17,189

Cash invested: $55,664 (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 88101

Rents YoY
5.5%
Active inventory
473
Price-to-rent
12.4×

Monthly cashflow live

Estimated rent
$1,333 medium interval (Pro) →
Mortgage (P&I)
$1,043
Tax from tax record
$95 /mo · $1,136/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$-167

Break-even live

Break-even rent $1,544
Max offer price $169,359
Occupancy floor

Sensitivity live

Price -10% $-54 -5% $-110 +0% $-167 +5% $-223 +10% $-279
Rent -10% $-272 -5% $-219 +0% $-167 +5% $-114 +10% $-61
Rate -1.0pp $-67 -0.5pp $-116 base $-167 +0.5pp $-218 +1.0pp $-271

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
$49,700
Closing costs
$5,964
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
513 Tucker Ave Clovis, NM 3.0 2.0 1168 $1,150 $0.98 46d 1 0.47mi
1808 Debra St Clovis, NM 3.0 2.5 1412 $1,400 $0.99 46d 1 0.75mi
532 Circle Dr Clovis, NM 3.0 1.5 1114 $1,100 $0.99 46d 1 0.79mi

Listing history 6 events

  1. 2026-05-18
    status Pending 811-char remark
    Show marketing remark (811 chars)

    Connect with me and let's go see 2320 Moberly Dr in Clovis, NM—a home offering comfort, functionality, and modern updates. This property features a spacious layout with a natural flow between living, dining, and kitchen areas, creating an ideal space for both everyday living and entertaining. The home offers generously sized bedrooms, updated finishes, and abundant natural light throughout. The kitchen provides ample cabinetry and workspace, perfect for meal preparation and gatherings. Outside, enjoy a well-sized yard with room to relax, play, or host. Situated in an established neighborhood, this property provides convenient access to local amenities, schools, and shopping. A great opportunity for buyers seeking a move-in ready home with space and versatility—schedule your showing today.

  2. 2026-04-11
    listed $198,800 Active 811-char remark
    Show marketing remark (811 chars)

    Connect with me and let's go see 2320 Moberly Dr in Clovis, NM—a home offering comfort, functionality, and modern updates. This property features a spacious layout with a natural flow between living, dining, and kitchen areas, creating an ideal space for both everyday living and entertaining. The home offers generously sized bedrooms, updated finishes, and abundant natural light throughout. The kitchen provides ample cabinetry and workspace, perfect for meal preparation and gatherings. Outside, enjoy a well-sized yard with room to relax, play, or host. Situated in an established neighborhood, this property provides convenient access to local amenities, schools, and shopping. A great opportunity for buyers seeking a move-in ready home with space and versatility—schedule your showing today.

  3. 2021-09-21
    soldstatus
  4. 2021-09-17
    soldstatus 60-char remark
    Show marketing remark (60 chars)

    Well maintained home. Many updates. Located on a corner lot.

  5. 2021-07-29
    listed $165,000 60-char remark
    Show marketing remark (60 chars)

    Well maintained home. Many updates. Located on a corner lot.

  6. 2005-07-08
    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
$1,136 · $95/mo
Projected year-2 tax
$1,590 · $133/mo
Expected delta
+$454/yr (+$38/mo · 40.0%)

ⓘ 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 4/10 Moderate 7 d/yr ≥97°F today · 20 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
$16,001
− Mortgage interest
−$11,136
− Property taxes
−$1,136
− Insurance
−$994
− Repairs & maintenance
−$1,280
− Management
−$1,280
− Depreciation
−$5,783
Taxable loss
−$5,609
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,346
After-tax cash flow
$-654/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
Clovis Municipal Schools
NCES district ID
3500570
Math proficiency
31% ▲ 6.00%
Reading proficiency
49% ▲ 14.00%
Median HH income
$40,532
Composite
33.52/100
National rank
#5435
State rank
#13 of 29 in NM

Livability — Clovis

Score
56/100
State rank
#171
US rank
#22374

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clovis, NM
County
Curry County · 44,846 people
City population
44,846
Metro
Clovis, NM
Population (ZIP)
44,846
Household income
$56,587
Rent vs Own
38.2% rent · 61.8% own
Severe rent burden
1724.0

Population outlook (Curry County) Hauer SSP2

Today (2025)
48,742 people
By 2030
47,759 · -2.0%
By 2040
45,444 · -6.8%
By 2050
42,403 · -13.0%
By 2075
33,878 · -30.5%
By 2100
22,414 · -54.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Hispanic / Latino 47% White 42% Two or more races 14% Black 5% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 1%
Foreign-born
8% · Canada
Languages at home
73% English-only · Spanish 25%

Political lean MEDSL · Curry

2024 margin
Solid R (+42.6) · D 27.8% · R 70.4% · Other 1.8%
2008→2024 swing
-8.5pp toward R · 2008: -34.1pp · 2024: -42.6pp
All cycles
2024: R+42.6 2020: R+40.6 2016: R+42.4 2012: R+38.6 2008: R+34.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -150.79%
Current HPI
121.1877
Rent YoY
▲ 5.54%
Metro
Clovis, NM
State GDP YoY
F500 in state
0

Price history

+20.5% since first listed
6 events — show timeline
  • 2026-05-18 Pending NMMLS
  • 2026-04-11 Listed $198,800 NMMLS
  • 2021-09-21 Sold (Public Records) Public Records
  • 2021-09-17 Sold (MLS) NMMLS
  • 2021-07-29 Listed $165,000 NMMLS
  • 2005-07-08 Sold (Public Records) Public Records

Property tax history

+3.9%/yr

Latest (2025): $1,136 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…