OFF_MARKETRisky Deal7 days on market
3743 Candelarias Ln NW
3743 Candelarias Ln NW, Albuquerque, NM 87107, Albuquerque, NM 87107
3743 Candelarias Ln NW, Albuquerque, NM 87107
Loc: Albuquerque, NM
Days Listed
7
Tax Assessed
$233k
Zestimate®
$349k
Market Rate
Lot Size
4,356 sqft
Rent Estimate
$2,347/mo
Est. Cash Flow base
Type
single family
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.93%
Total ROI
66.0%
Cash Flow
$-409/mo
DSCR
0.79
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $379,000Rent Basis: Observed Comp Model ($2,347/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $111/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.88%
NOI: $18,493/yr
Cash-on-Cash Yield
-5.9%
On $87,170 invested
DSCR Ratio
0.78x
Negative debt coverage
5-Yr Leveraged ROI
+64.9%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.8% of basis)-$155/mo
Homeowner / Hazard Insurance-$111/mo
Vacancy Reserve (5% of rent)-$117/mo
Repairs & Maintenance (10% of rent)-$235/mo
Property Management (8% of rent)-$188/mo
Total Pure Operating Expenses-$806/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,347/mo
Less: Operating Expenses-$806/mo
Net Operating Income (NOI)+$1,541/mo
Less: Debt Service (30yr @ 6.75%)-$1,967/mo
Net Cash Flow
$-425/mo
$-5,106/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Albuquerque.