OFF_MARKETRisky Deal2 days on market

8600 Casa De Luz Ct NW

8600 Casa De Luz Ct NW, Albuquerque, NM 87120, Albuquerque, NM 87120
$359,900
Zestimate®:$358,700

Listing Price

Property image 1
8600 Casa De Luz Ct NW, Albuquerque, NM 87120
Loc: Albuquerque, NM
Days Listed
2
Tax Assessed
$168k
Zestimate®
$359k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$2,392/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.

5

Tres Volcanes Community Collaborative School

K-8
0.8 mi away
4

West Mesa High School

9-12
1.4 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
5.42%
Total ROI
76.6%
Cash Flow
$-243/mo
DSCR
0.87
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
2026-09-09Listed for sale$359,900$183
2026-08-04Listing removed$379,900$193
2026-06-05Price change$379,900$193
2026-03-19Price change$384,900$196
2026-02-24Listed for sale$389,900$199
2017-05-25Listing removed$194,900$99
2017-05-19Listed for sale$194,900$99
2017-01-23Listing removed$195,000$99
2016-09-08Price change$195,000$99
2016-08-05Price change$205,000$104
2016-07-28Listed for sale$215,000$109
2015-07-20Sold$0
2015-05-06Price change$138,000$70
2015-02-26Listed for sale$140,000$71
2008-02-29Listing removed$189,900$97
2008-02-02Listed for sale$189,900$97

Tax History

YearProperty TaxTax Assessment
2025$2,364.8$55,966
2024$2,292.52$54,336
2023$2,254.34$52,754
2022$2,178.42$51,217
2021$2,105.36$49,727
2020$2,070.9$48,279
2019$0$46,873
2018$2,019.88$46,873
2017$1,938.56$45,508
2016$1,825$42,896
2015$49,362$49,362
2014$1,988.16$48,821
2013$1,988.16$47,399
2012$0$46,019
2011$0$44,678
2010$0$43,378
2009$0$42,114
2008$0$40,888
2007$0$39,698
2006$0$38,542
2005$0$37,419
2004$0$36,329
2003$0$36,329
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
1,964
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: $359,900Rent Basis: Observed Comp Model ($2,392/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $105/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.42%

NOI: $19,499/yr

Cash-on-Cash Yield
-3.5%

On $82,777 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+76.6%

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)-$112/mo
Homeowner / Hazard Insurance-$105/mo
Vacancy Reserve (5% of rent)-$120/mo
Repairs & Maintenance (10% of rent)-$239/mo
Property Management (8% of rent)-$191/mo
Total Pure Operating Expenses-$767/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,392/mo
Less: Operating Expenses-$767/mo
Net Operating Income (NOI)+$1,625/mo
Less: Debt Service (30yr @ 6.75%)-$1,867/mo
Net Cash Flow
$-243/mo
$-2,911/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Albuquerque.