OFF_MARKETExcellent Deal15 days on market

327 Rio Grande Dr

327 Rio Grande Dr, Sunland Park, NM 88063, Sunland Park, NM 88063
$75,000

Listing Price

Property image 1
327 Rio Grande Dr, Sunland Park, NM 88063
Loc: Sunland Park, NM
Days Listed
15
Tax Assessed
$23k
Lot Size
6,098 sqft
Rent Estimate
$1,552/mo
Est. Cash Flow base
Type
lot

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.

8

Riverside Elementary School

PK-6
0.5 mi away
5

Santa Teresa Middle School

7-8
1.8 mi away
7

Santa Teresa High School

9-12
4.6 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
20.38%
Total ROI
91.6%
Cash Flow
$895/mo
DSCR
3.36
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
2026-06-25Listing removed$75,000
2026-05-13Listed for sale$75,000
2017-12-12Sold$0

Tax History

YearProperty TaxTax Assessment
2025$335.12$7,667
2024$339.16$7,667
2023$334.56$7,667
2022$314.52$7,667
2021$314.4$7,667
2020$314.4$7,667
2019$314.16$7,667
2018$314.48$7,667
2017$314.48$7,667
2016$311.24$7,667
2015$314.32$23,000
2014$157.14$23,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
0
Sq Ft
0
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: $75,000Rent Basis: Observed Comp Model ($1,552/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $100/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
17.28%

NOI: $12,956/yr

Cash-on-Cash Yield
48.0%

On $17,250 invested

DSCR Ratio
2.77x

Prime loan qualification

5-Yr Leveraged ROI
+334.4%

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)-$15/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-$472/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,552/mo
Less: Operating Expenses-$472/mo
Net Operating Income (NOI)+$1,080/mo
Less: Debt Service (30yr @ 6.75%)-$389/mo
Net Cash Flow
$691/mo
$8,287/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sunland Park.

327 Rio Grande Dr | Sunland Park, NM | Haven AI Analysis | Haven by ScoutHavens