CashFlowRE
Sign in Sign up
2101 Snow Dr
D Composite 42.47
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 +14.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.5/10.0
  • Livability +3.9/5.0
  • 1% rule +3.3/10.0
  • Schools +3.0/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$214,000

2101 Snow Dr · Alamogordo, NM 88310
3 bd · 2.0 ba · 1,390 sqft · SingleFamily public records · 88 Days on market
Built 1960 7,013 sqft lot $154/sqft · 69% above area

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

Listing remarks MLS

Updated and move-in ready! This 3 bed, 1.75 bath home offers 1,463 sq ft with open living spaces, a cozy fireplace, and no carpet throughout. The kitchen shines with stainless appliances and a large butcher block island, perfect for everyday living and entertaining. Bathrooms feature stylish tile accents, plus there’s tons of storage throughout, to include a large utility room right off the 2-car garage. Enjoy a great-sized yard and the convenience of a great location, close to many amenities. Shown by appointment only.

Key facts

  • Open living spaces
  • Stainless appliances
  • Tons of storage

Tags

OPEN LIVING SPACESCOZY FIREPLACESTAINLESS APPLIANCESBUTCHER BLOCK ISLANDSTYLISH TILE ACCENTSTONS OF STORAGE

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 $214k.

Deal economics

  • At list price, monthly cash flow is $61 ($729/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 $178k (17.0% below list).
  • Recommended offer: $178k (17.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 77/100 on livability (#5 in NM, #3,233 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: crime D, employment D, schools 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); 449 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 6 units permitted in Otero County in 2024 (0 in 5+ unit buildings).
  • This rent runs 37% 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 $6k 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 88 days — a 6% lower offer ($201k) is reasonable based on typical stale-listing flexibility.
  • 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

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 8→26/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,527 (17.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 D 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
0.83%
Cap rate
6.63%
Cash-on-cash
1.22%
DSCR
1.05
GRM
10.0

CMA / ARV

ARV (median comp)
$133,462
List price
$214,000
Delta
60.35%
Verdict
OVERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2364 Apache Ln 0.37mi 4/2.0 (+1) 1,588 (+14%) 18mo $180,701 $114 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 1.65% rent growth · sell at horizon

5-year hold
IRR
-15.8%
Equity multiple
0.45×
Total profit
$-33,246
Equity at exit
$31,908
10-year hold
IRR
-9.7%
Equity multiple
0.44×
Total profit
$-33,705
Equity at exit
$18,503

Cash invested: $59,920 (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 88310

Rents YoY
1.6%
Active inventory
449
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$1,775 high interval (Pro) →
Mortgage (P&I)
$1,122
Tax from tax record
$130 /mo · $1,564/yr
Insurance
$89
HOA
$0
Vacancy / Maint / Mgmt
$373
Net cashflow
$61

Break-even live

Break-even rent $1,698
Max offer price $214,000
Occupancy floor 92%

Sensitivity live

Price -10% $182 -5% $121 +0% $61 +5% $0 +10% $-60
Rent -10% $-80 -5% $-9 +0% $61 +5% $131 +10% $201
Rate -1.0pp $169 -0.5pp $115 base $61 +0.5pp $5 +1.0pp $-51

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
$53,500
Closing costs
$6,420
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2201 Mesa Ln Alamogordo, NM 3.0 2.0 1408 $3,000 $2.13 25d 1 0.32mi
2360 Mesa Ln Alamogordo, NM 3.0 2.0 1173 $1,600 $1.36 25d 1 0.36mi
2606 Pontiac Dr Alamogordo, NM 3.0 2.0 1785 $1,650 $0.92 25d 1 0.52mi
1502 Campbell Pl Alamogordo, NM 3.0 2.0 1816 $1,450 $0.80 25d 1 0.62mi
2300 Aspen Dr Alamogordo, NM 3.0 2.0 1368 $1,400 $1.02 5d 1 0.63mi
1514 Utah Ave Alamogordo, NM 2.0 1.0 1119 $1,450 $1.30 16d 1 0.65mi
1301 Jefferson Ave Unit LAST ONE AVAILABLE!! Alamogordo, NM 2.0 2.0 892 $1,425 $1.60 5d 1 0.70mi
2116 N Scenic Dr Apt A1 Alamogordo, NM 2.0 1.0 957 $950 $0.99 25d 1 0.71mi
1301 Fillmore Ave Alamogordo, NM 2.0 1.0 967 $1,095 $1.13 46d 2 0.75mi
2637 Las Alturas Ct Alamogordo, NM 3.0 2.0 1366 $1,600 $1.17 46d 1 1.11mi
1309 Jackson Ave Alamogordo, NM 4.0 2.0 1467 $1,500 $1.02 46d 1 1.27mi

Listing history 22 events

  1. 2026-06-21
    pricedays on market $214,000 Active 88 DOM
  2. 2026-06-18
    days on market $219,900 Active 85 DOM
  3. 2026-06-17
    days on market $219,900 Active 84 DOM
  4. 2026-06-16
    days on market $219,900 Active 83 DOM
  5. 2026-06-15
    days on market $219,900 Active 82 DOM
  6. 2026-06-13
    days on market $219,900 Active 80 DOM
  7. 2026-06-13
    days on market $219,900 Active 79 DOM
  8. 2026-06-10
    days on market $219,900 Active 77 DOM
  9. 2026-06-09
    days on market $219,900 Active 76 DOM
  10. 2026-06-08
    days on market $219,900 Active 75 DOM
  11. 2026-06-07
    days on market $219,900 Active 74 DOM
  12. 2026-06-05
    days on market $219,900 Active 71 DOM
  13. 2026-06-03
    days on market $219,900 Active 70 DOM
  14. 2026-06-03
    days on market $219,900 Active 69 DOM
  15. 2026-06-01
    days on market $219,900 Active 68 DOM
  16. 2026-05-31
    days on market $219,900 Active 67 DOM
  17. 2026-04-11
    price $219,900 531-char remark
    Show marketing remark (531 chars)

    Updated and move-in ready! This 3 bed, 1.75 bath home offers 1,463 sq ft with open living spaces, a cozy fireplace, and no carpet throughout. The kitchen shines with stainless appliances and a large butcher block island, perfect for everyday living and entertaining. Bathrooms feature stylish tile accents, plus there’s tons of storage throughout, to include a large utility room right off the 2-car garage. Enjoy a great-sized yard and the convenience of a great location, close to many amenities. Shown by appointment only.

  18. 2026-03-25
    listed $225,000 Active 531-char remark
    Show marketing remark (531 chars)

    Updated and move-in ready! This 3 bed, 1.75 bath home offers 1,463 sq ft with open living spaces, a cozy fireplace, and no carpet throughout. The kitchen shines with stainless appliances and a large butcher block island, perfect for everyday living and entertaining. Bathrooms feature stylish tile accents, plus there’s tons of storage throughout, to include a large utility room right off the 2-car garage. Enjoy a great-sized yard and the convenience of a great location, close to many amenities. Shown by appointment only.

  19. 2022-09-21
    soldstatus
  20. 2022-09-21
    soldstatus
  21. 2022-07-26
    listed $179,900
  22. 2021-06-11
    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
$1,564 · $130/mo
Projected year-2 tax
$1,712 · $143/mo
Expected delta
+$148/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 5/10 Major
  • 🌡 Heat 5/10 Major 8 d/yr ≥98°F today · 26 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
$21,303
− Mortgage interest
−$11,987
− Property taxes
−$1,564
− Insurance
−$1,070
− Repairs & maintenance
−$1,704
− Management
−$1,704
− Depreciation
−$6,225
Taxable loss
−$2,952
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$708
After-tax cash flow
$1,437/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 — Alamogordo

Score
77/100
State rank
#5
US rank
#3233

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alamogordo, NM
County
Otero County · 36,983 people
City population
36,983
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

+22.2% since first listed
6 events — show timeline
  • 2026-04-11 Price Changed $219,900 OCAOR
  • 2026-03-25 Listed $225,000 OCAOR
  • 2022-09-21 Sold (Public Records) Public Records
  • 2022-09-21 Sold (MLS) OCAOR
  • 2022-07-26 Listed $179,900 OCAOR
  • 2021-06-11 Sold (Public Records) Public Records

Property tax history

+11.6%/yr

Latest (2025): $1,564 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…