OFF_MARKETRisky Deal2 days on market

3204 Black Hills Rd NE

3204 Black Hills Rd NE, Albuquerque, NM 87111, Albuquerque, NM 87111
$325,000
Zestimate®:$313,500

Listing Price

Property image 1
3204 Black Hills Rd NE, Albuquerque, NM 87111
Loc: Albuquerque, NM
Days Listed
2
Tax Assessed
$250k
Zestimate®
$314k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$2,240/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

Nearby Schools

Educational options and performance ratings in the area.

9

John Baker Elementary School

K-5
0.4 mi away
8

Hoover Middle School

6-8
0.4 mi away
5

Eldorado High School

PK-12
0.9 mi away

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
5.38%
Total ROI
75.9%
Cash Flow
$-228/mo
DSCR
0.86
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-08Sold$0
2026-03-06Pending sale$315,000$194
2026-03-03Price change$315,000$194
2026-02-24Listed for sale$325,000$200
2014-02-13Listing removed$175,000$108
2014-02-09Price change$175,000$108
2013-11-09Price change$185,000$114
2013-10-05Listed for sale$195,000$120
2013-08-02Listing removed$182,000$112
2013-03-03Listed for sale$182,000$112

Tax History

YearProperty TaxTax Assessment
2025$0$83,366
2024$3,414.86$80,938
2023$3,357.98$78,581
2022$3,244.94$76,292
2021$3,230.04$76,292
2020$2,501.94$58,328
2019$0$58,828
2018$2,311.32$58,828
2017$2,473.28$58,061
2016$2,374.92$55,821
2015$54,195$54,195
2014$2,088.2$49,177
2013$2,088.2$47,745
2012$0$46,354
2011$0$45,005
2010$0$43,694
2009$0$42,422
2008$0$41,187
2007$0$39,987
2006$0$38,823
2005$0$37,692
2004$0$36,596
2003$0$35,530
2002$0$34,913
2001$0$33,896
2000$0$34,630
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,624
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: $325,000Rent Basis: Observed Comp Model ($2,240/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.38%

NOI: $17,497/yr

Cash-on-Cash Yield
-3.7%

On $74,750 invested

DSCR Ratio
0.86x

Negative debt coverage

5-Yr Leveraged ROI
+75.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.8% of basis)-$167/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$112/mo
Repairs & Maintenance (10% of rent)-$224/mo
Property Management (8% of rent)-$179/mo
Total Pure Operating Expenses-$782/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,240/mo
Less: Operating Expenses-$782/mo
Net Operating Income (NOI)+$1,458/mo
Less: Debt Service (30yr @ 6.75%)-$1,686/mo
Net Cash Flow
$-228/mo
$-2,740/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Albuquerque.