OFF_MARKETExcellent Deal79 days on market

207 Edgewood Dr

207 Edgewood Dr, Sunland Park, NM 88063, Sunland Park, NM 88063
$225,000
Zestimate®:$210,400

Listing Price

Property image 1
207 Edgewood Dr, Sunland Park, NM 88063
Loc: Sunland Park, NM
Days Listed
79
Tax Assessed
$97k
Zestimate®
$210k
Market Rate
Lot Size
8,276 sqft
Rent Estimate
$1,551/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.

6

Desert View Elementary School

PK-6
0.3 mi away
5

Santa Teresa Middle School

7-8
3.1 mi away
7

Santa Teresa High School

9-12
6.1 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
7.60%
Total ROI
27.7%
Cash Flow
$288/mo
DSCR
1.25
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
2026-05-29Listing removed$225,000$116
2026-04-14Price change$225,000$116
2026-03-09Listed for sale$235,000$121

Tax History

YearProperty TaxTax Assessment
2025$1,219.4$32,451
2024$1,183.6$31,506
2023$1,175$31,506
2022$1,061.72$30,588
2021$1,020.96$29,698
2020$996.52$28,833
2019$962.16$27,993
2018$928.12$27,178
2017$928.12$26,387
2016$885$25,618
2015$869.32$74,617
2014$847.91$72,444
2013$767.3$70,334
2012$767.07$68,285
2011$658.34$66,296
2010$631.61$64,364
2009$576.25$62,489
2008$576.25$60,669
2007$555.93$58,902
2005$531.45$57,186
2004$505.54$53,899
2003$474.16$53,899
2002$482.29$50,800
2001$482.29$50,800
2000$465.24$49,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,937
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: $225,000Rent Basis: Observed Comp Model ($1,551/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $100/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.49%

NOI: $12,352/yr

Cash-on-Cash Yield
-3.2%

On $51,750 invested

DSCR Ratio
0.88x

Negative debt coverage

5-Yr Leveraged ROI
+78.2%

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)-$65/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$78/mo
Repairs & Maintenance (10% of rent)-$155/mo
Property Management (8% of rent)-$124/mo
Total Pure Operating Expenses-$522/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,551/mo
Less: Operating Expenses-$522/mo
Net Operating Income (NOI)+$1,029/mo
Less: Debt Service (30yr @ 6.75%)-$1,167/mo
Net Cash Flow
$-138/mo
$-1,657/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sunland Park.