OFF_MARKETRisky Deal0 days on market

1516 Farrell Dr

1516 Farrell Dr, Carlsbad, NM 88220, Carlsbad, NM 88220
$460,000
Zestimate®:$441,000

Listing Price

Property image 1
1516 Farrell Dr, Carlsbad, NM 88220
Loc: Carlsbad, NM
Days Listed
0
Tax Assessed
$472k
Zestimate®
$441k
Market Rate
Lot Size
10,097 sqft
Rent Estimate
$2,869/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

Ocotillo Elementary School

PK-5
1.7 mi away
8

Carlsbad Intermediate School

6-8
1 mi away
6

Carlsbad High School

9-12
2.1 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
4.59%
Total ROI
58.7%
Cash Flow
$-626/mo
DSCR
0.74
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
2026-04-20Sold$0
2026-03-06Pending sale$460,000$172
2026-02-26Listed for sale$460,000$172
2025-06-02Sold$0
2025-05-05Pending sale$415,000$155
2025-04-22Price change$415,000$155
2025-04-02Listed for sale$419,900$157
2018-05-07Sold$0
2018-03-26Listed for sale$356,000$133
2015-10-05Sold$0

Tax History

YearProperty TaxTax Assessment
2025$3,866.18$157,283
2024$3,796.78$152,702
2023$3,781$151,367
2022$3,626.36$146,958
2021$3,506.6$142,678
2020$1,722.73$138,522
2019$3,416.14$134,488
2018$3,019.4$119,419
2017$3,019.4$116,709
2015$2,722.14$0
2014$2,468.73$0
2013$1,761.52$0
2012$1,774.91$0
2011$1,739.86$0
2010$1,719.23$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,680
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: $460,000Rent Basis: Observed Comp Model ($2,869/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $134/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.59%

NOI: $21,127/yr

Cash-on-Cash Yield
-7.1%

On $105,800 invested

DSCR Ratio
0.74x

Negative debt coverage

5-Yr Leveraged ROI
+58.7%

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)-$315/mo
Homeowner / Hazard Insurance-$134/mo
Vacancy Reserve (5% of rent)-$143/mo
Repairs & Maintenance (10% of rent)-$287/mo
Property Management (8% of rent)-$230/mo
Total Pure Operating Expenses-$1,108/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,869/mo
Less: Operating Expenses-$1,108/mo
Net Operating Income (NOI)+$1,761/mo
Less: Debt Service (30yr @ 6.75%)-$2,387/mo
Net Cash Flow
$-626/mo
$-7,515/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carlsbad.