OFF_MARKETRisky Deal8 days on market
4628 Rockaway Loop NE
4628 Rockaway Loop NE, Rio Rancho, NM 87124, Rio Rancho, NM 87124
4628 Rockaway Loop NE, Rio Rancho, NM 87124
Loc: Rio Rancho, NM
Days Listed
8
Tax Assessed
$294k
Zestimate®
$354k
Market Rate
Lot Size
7,841 sqft
Rent Estimate
$2,188/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
4.68%
Total ROI
60.6%
Cash Flow
$-457/mo
DSCR
0.75
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: $355,000Rent Basis: Observed Comp Model ($2,188/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $104/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.68%
NOI: $16,618/yr
Cash-on-Cash Yield
-6.7%
On $81,650 invested
DSCR Ratio
0.75x
Negative debt coverage
5-Yr Leveraged ROI
+60.6%
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)-$196/mo
Homeowner / Hazard Insurance-$104/mo
Vacancy Reserve (5% of rent)-$109/mo
Repairs & Maintenance (10% of rent)-$219/mo
Property Management (8% of rent)-$175/mo
Total Pure Operating Expenses-$803/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,188/mo
Less: Operating Expenses-$803/mo
Net Operating Income (NOI)+$1,385/mo
Less: Debt Service (30yr @ 6.75%)-$1,842/mo
Net Cash Flow
$-457/mo
$-5,486/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Rio Rancho.