OFF_MARKETNeutral Deal6 days on market
93 Bosquecillo
93 Bosquecillo, Santa Fe, NM 87508, Santa Fe, NM 87508
93 Bosquecillo, Santa Fe, NM 87508
Loc: Santa Fe, NM
Days Listed
6
Tax Assessed
$551k
Lot Size
10,454 sqft
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
6.48%
Total ROI
99.8%
Cash Flow
$169/mo
DSCR
1.04
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: $789,000Rent Basis: Modeled Estimate ($6,312/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $230/mo
Haven ScoreNeutral
4/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.48%
NOI: $51,154/yr
Cash-on-Cash Yield
1.1%
On $181,470 invested
DSCR Ratio
1.04x
Tight qualification
5-Yr Leveraged ROI
+99.8%
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)-$367/mo
Homeowner / Hazard Insurance-$230/mo
Vacancy Reserve (5% of rent)-$316/mo
Repairs & Maintenance (10% of rent)-$631/mo
Property Management (8% of rent)-$505/mo
Total Pure Operating Expenses-$2,049/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,312/mo
Less: Operating Expenses-$2,049/mo
Net Operating Income (NOI)+$4,263/mo
Less: Debt Service (30yr @ 6.75%)-$4,094/mo
Net Cash Flow
$169/mo
$2,027/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Santa Fe.