OFF_MARKETExcellent Deal318 days on market

102 Cuchillo Pl

102 Cuchillo Pl, Sunland Park, NM 88063, Sunland Park, NM 88063
$145,000

Listing Price

Property image 1
102 Cuchillo Pl, Sunland Park, NM 88063
Loc: Sunland Park, NM
Days Listed
318
Tax Assessed
$30k
Lot Size
0.42 acres
Rent Estimate
$1,162/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
0.4 mi away
5

Santa Teresa Middle School

7-8
1.9 mi away
7

Santa Teresa High School

9-12
4.9 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
7.58%
Total ROI
27.6%
Cash Flow
$183/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
2026-07-13Listing removed$145,000
2025-07-13Listed for sale$145,000
2025-04-10Listing removed$145,000
2025-01-20Price change$145,000
2024-10-10Listed for sale$150,000
2022-06-23Listing removed$0
2021-10-22Listed for sale$115,000

Tax History

YearProperty TaxTax Assessment
2025$437.08$10,000
2024$442.32$10,000
2023$436.32$10,000
2022$410.28$10,000
2021$410.08$10,000
2020$410.08$10,000
2019$409.72$10,000
2018$410.16$10,000
2017$410.16$10,000
2016$405.96$10,000
2015$410$30,000
2014$204.96$30,000
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: $145,000Rent Basis: Observed Comp Model ($1,162/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.41%

NOI: $9,297/yr

Cash-on-Cash Yield
0.8%

On $33,350 invested

DSCR Ratio
1.03x

Tight qualification

5-Yr Leveraged ROI
+98.2%

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)-$20/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$58/mo
Repairs & Maintenance (10% of rent)-$116/mo
Property Management (8% of rent)-$93/mo
Total Pure Operating Expenses-$387/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,162/mo
Less: Operating Expenses-$387/mo
Net Operating Income (NOI)+$775/mo
Less: Debt Service (30yr @ 6.75%)-$752/mo
Net Cash Flow
$22/mo
$268/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sunland Park.