OFF_MARKETExcellent Deal105 days on market

2716 San Gabriel Dr

2716 San Gabriel Dr, Sunland Park, NM 88063, Sunland Park, NM 88063
$175,000

Listing Price

Property image 1
2716 San Gabriel Dr, Sunland Park, NM 88063
Loc: Sunland Park, NM
Days Listed
105
Tax Assessed
$70k
Lot Size
0.37 acres
Rent Estimate
$1,865/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
1.8 mi away
5

Santa Teresa Middle School

7-8
3.1 mi away
7

Santa Teresa High School

9-12
6.2 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
10.34%
Total ROI
41.4%
Cash Flow
$624/mo
DSCR
1.70
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
2026-07-01Listing removed$175,000
2026-02-11Listed for sale$175,000

Tax History

YearProperty TaxTax Assessment
2025$1,019.76$23,333
2024$1,032.12$23,333
2023$1,018.08$23,333
2022$566.28$13,803
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: $175,000Rent Basis: Observed Comp Model ($1,865/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $100/mo
Haven ScoreExcellent
9/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
8.84%

NOI: $15,473/yr

Cash-on-Cash Yield
11.4%

On $40,250 invested

DSCR Ratio
1.42x

Prime loan qualification

5-Yr Leveraged ROI
+151.0%

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)-$47/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$93/mo
Repairs & Maintenance (10% of rent)-$187/mo
Property Management (8% of rent)-$149/mo
Total Pure Operating Expenses-$576/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,865/mo
Less: Operating Expenses-$576/mo
Net Operating Income (NOI)+$1,289/mo
Less: Debt Service (30yr @ 6.75%)-$908/mo
Net Cash Flow
$381/mo
$4,576/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sunland Park.