CashFlowRE
Sign in Sign up
18 Longview Rd
D- Composite 39.87
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.8/30.0
  • Schools +5.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.9/10.0
  • 1% rule +1.7/10.0
  • Appreciation +0.0/10.0

$232,000

18 Longview Rd · Sandia Knolls, NM 87047
3 bd · 2.0 ba · 1,332 sqft · SingleFamily public records · 43 Days on market
Built 1979 0.50 ac lot $174/sqft · 32% below area Est $340k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Mountain setting, big-lot breathing room, and a layout that actually makes sense. This 3-bedroom, 2-bath home in Sandia Knolls offers an open floor plan with comfortable living space and a large 0.5-acre lot. Enjoy a peaceful Sandia Park setting near Tinkertown Museum, Sandia Peak Tramway, Sandia Peak Ski Area, local trails, and everyday access toward Albuquerque-area shops, dining, and services. A solid option for buyers looking for space, location, and New Mexico mountain character.

Key facts

  • Open floor plan
  • Mountain setting
  • Large lot

Tags

MOUNTAIN SETTINGBIG-LOT BREATHING ROOMOPEN FLOOR PLANLARGE LOTPEACEFUL SETTINGNEAR TINKERTOWN MUSEUM

Property features AI

Exterior

  • Utilities: Private well water; Septic tank
  • Home design: Single-story; Faces north; Resale property
  • Construction: Wood siding; Composition roof; Pillar/post/pier foundation
  • Exterior features: Open patio; Patio; Back yard fencing; Full yard fence; Corner lot; Landscaped; Alley frontage (paved)

Interior

  • Kitchen: Free-standing electric range
  • Bedrooms: Primary bedroom on main level
  • Flooring: Carpet; Tile
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: Living/dining room; Main level primary; Walk-in closet(s); Sliding windows

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 $232k.

Deal economics

  • At list price, monthly cash flow is $-261 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $186k (19.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $155k (33.4% below list).
  • Recommended offer: $155k (33.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 65/100 on livability (#53 in NM) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: schools C-, amenities F, commute F.
  • Albuquerque Public Schools (urban): math 51% / reading 75% proficiency, ranked #3 of 29 in NM (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 153 active listings in the ZIP; 1,316 units permitted in Bernalillo County in 2024 (546 in 5+ unit buildings).

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.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($225k) is reasonable based on typical stale-listing flexibility.
  • 4 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.
Recommended offer $154,542 (33.4% 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 43 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 1979 — 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. 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
0.67%
Cap rate
4.95%
Cash-on-cash
-4.81%
DSCR
0.79
GRM
12.5

CMA / ARV

ARV (median comp)
$340,000
List price
$232,000
Delta
-31.76%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11 Pinon Heights Rd 0.10mi 3/2.0 1,332 (0%) 4mo $340,000 $255 92
5 Pinon Cir 0.40mi 3/2.0 1,415 (+6%) 23mo $298,000 $211 52

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-24.5%
Equity multiple
0.17×
Total profit
$-54,241
Equity at exit
$34,592
10-year hold
IRR
-20.1%
Equity multiple
-0.06×
Total profit
$-68,811
Equity at exit
$20,059

Cash invested: $64,960 (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 87047

Home prices YoY
-26.7%
Active inventory
153
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$1,545 medium interval (Pro) →
Mortgage (P&I)
$1,217
Tax from tax record
$168 /mo · $2,018/yr
Insurance
$97
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$-261

Break-even live

Break-even rent $1,875
Max offer price $185,970
Occupancy floor

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
$58,000
Closing costs
$6,960
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 26 events

  1. 2026-06-18
    days on market $232,000 Active 43 DOM
  2. 2026-06-17
    days on market $232,000 Active 42 DOM
  3. 2026-06-16
    days on market $232,000 Active 41 DOM
  4. 2026-06-15
    days on market $232,000 Active 40 DOM
  5. 2026-06-13
    pricedays on market $232,000 Active 38 DOM
  6. 2026-06-10
    days on market $243,500 Active 35 DOM
  7. 2026-06-09
    days on market $243,500 Active 34 DOM
  8. 2026-06-08
    days on market $243,500 Active 33 DOM
  9. 2026-06-07
    days on market $243,500 Active 32 DOM
  10. 2026-06-05
    days on market $243,500 Active 29 DOM
  11. 2026-06-03
    days on market $243,500 Active 28 DOM
  12. 2026-06-02
    days on market $243,500 Active 27 DOM
  13. 2026-06-01
    days on market $243,500 Active 26 DOM
  14. 2026-05-31
    days on market $243,500 Active 25 DOM
  15. 2026-05-06
    listed $243,500 Active 489-char remark
  16. 2023-04-21
    soldstatus
  17. 2023-03-10
    status Pending
  18. 2023-03-09
    status Active
  19. 2023-02-26
    status Pending
  20. 2023-02-17
    listed $260,000 Active
  21. 2020-05-28
    soldstatus
  22. 2017-10-09
    historical
  23. 2017-10-06
    soldstatus
  24. 2017-08-27
    status Pending
  25. 2017-08-19
    listed $150,000 Active
  26. 2000-07-14
    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
$2,018 · $168/mo
Projected year-2 tax
$2,018 · $168/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 2/10 Low 5 d/yr ≥89°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$18,545
− Mortgage interest
−$12,996
− Property taxes
−$2,018
− Insurance
−$1,160
− Repairs & maintenance
−$1,484
− Management
−$1,484
− Depreciation
−$6,749
Taxable loss
−$7,345
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,763
After-tax cash flow
$-1,364/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
Albuquerque Public Schools
NCES district ID
3500060
Math proficiency
51% ▲ 30.00%
Reading proficiency
75% ▲ 45.00%
Median HH income
$48,151
Composite
53.29/100
National rank
#1487
State rank
#3 of 29 in NM

Livability — Sandia Knolls

Score
65/100
State rank
#53
US rank
#13205

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sandia Knolls, NM
Population (ZIP)
5,166

Population outlook (Bernalillo County) Hauer SSP2

Today (2025)
704,528 people
By 2030
711,723 · +1.0%
By 2040
714,522 · +1.4%
By 2050
709,274 · +0.7%
By 2075
680,015 · -3.5%
By 2100
619,879 · -12.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 22% Two or more races 14%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Slovak 5% Romanian 5% Portuguese 2%
Foreign-born
4% · Canada, South Korea
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · Bernalillo

2024 margin
Strong D (+21.0) · D 59.2% · R 38.2% · Other 2.6%
2008→2024 swing
-0.3pp no change · 2008: 21.4pp · 2024: 21.0pp
All cycles
2024: D+21.0 2020: D+24.4 2016: D+17.8 2012: D+16.2 2008: D+21.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -82.29%
Current HPI
225.7018
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+54.7% since first listed
13 events — show timeline
  • 2026-06-10 Price Changed $232,000 Southwest MLS
  • 2026-05-06 Listed $243,500 Southwest MLS
  • 2023-04-21 Sold (Public Records) Public Records
  • 2023-03-10 Pending Southwest MLS
  • 2023-03-09 Relisted Southwest MLS
  • 2023-02-26 Pending Southwest MLS
  • 2023-02-17 Listed $260,000 Southwest MLS
  • 2020-05-28 Sold (Public Records) Public Records
  • 2017-10-09 Delisted Southwest MLS
  • 2017-10-06 Sold (Public Records) Public Records
  • 2017-08-27 Pending Southwest MLS
  • 2017-08-19 Listed $150,000 Southwest MLS
  • 2000-07-14 Sold (Public Records) Public Records

Property tax history

+4.0%/yr

Latest (2025): $2,018 · -12.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…