FOR_SALEGood Deal39 days on market

2020 Boy Scout Ln

2020 Boy Scout Ln, Sunland Park, NM 88063, Sunland Park, NM 88063
$205,000

Listing Price

Property image 1
2020 Boy Scout Ln, Sunland Park, NM 88063
Loc: Sunland Park, NM
Days Listed
39
Tax Assessed
$60k
Lot Size
0.26 acres
Rent Estimate
$1,511/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
1.9 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
7.02%
Total ROI
24.8%
Cash Flow
$163/mo
DSCR
1.16
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
2026-04-18Listed for sale$205,000
2025-07-21Listing removed$250,000
2025-06-25Listed for sale$250,000
2025-04-23Listing removed$250,000
2025-01-06Listed for sale$250,000
2018-04-30Sold$0
2018-04-09Pending sale$57,000
2018-04-09Listed for sale$57,000

Tax History

YearProperty TaxTax Assessment
2025$874.12$20,000
2024$884.72$20,000
2023$872.68$20,000
2022$820.52$20,000
2021$820.16$20,000
2020$820.16$20,000
2019$819.48$20,000
2018$820.36$20,000
2017$820.36$23,333
2016$947.16$23,333
2015$956.56$70,000
2014$955.89$70,000
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: $205,000Rent Basis: Observed Comp Model ($1,511/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.99%

NOI: $12,282/yr

Cash-on-Cash Yield
-1.0%

On $47,150 invested

DSCR Ratio
0.96x

Negative debt coverage

5-Yr Leveraged ROI
+89.1%

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)-$40/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$76/mo
Repairs & Maintenance (10% of rent)-$151/mo
Property Management (8% of rent)-$121/mo
Total Pure Operating Expenses-$488/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,511/mo
Less: Operating Expenses-$488/mo
Net Operating Income (NOI)+$1,023/mo
Less: Debt Service (30yr @ 6.75%)-$1,064/mo
Net Cash Flow
$-40/mo
$-483/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sunland Park.

2020 Boy Scout Ln | Sunland Park, NM | Haven AI Analysis | Haven by ScoutHavens