OFF_MARKETRisky Deal132 days on market

1855 Appaloosa Dr

1855 Appaloosa Dr, Sunland Park, NM 88063, Sunland Park, NM 88063
$1,605,186
Zestimate®:$1,504,200

Listing Price

Property image 1
1855 Appaloosa Dr, Sunland Park, NM 88063
Loc: Sunland Park, NM
Days Listed
132
Tax Assessed
$152k
Zestimate®
$1504k
Market Rate
Lot Size
3.35 acres
Rent Estimate
$1,995/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
2.1 mi away
5

Santa Teresa Middle School

7-8
3.5 mi away
7

Santa Teresa High School

9-12
6.5 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
0.81%
Total ROI
-6.3%
Cash Flow
$-7,028/mo
DSCR
0.13
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
2026-05-31Listing removed$1,605,186
2026-01-15Listed for sale$1,605,186
2025-11-01Listing removed$1,605,186
2025-04-28Listed for sale$1,605,186

Tax History

YearProperty TaxTax Assessment
2025$2,220.56$50,808
2024$2,247.12$50,800
2023$2,216.56$50,800
2022$2,084.12$50,800
2021$2,083.16$50,800
2020$2,083.16$50,800
2019$2,081.44$50,800
2018$2,083.68$50,800
2017$2,083.68$50,800
2016$2,062.16$50,800
2015$2,082.64$152,400
2014$1,041.17$152,400
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: $1,605,186Rent Basis: Observed Comp Model ($1,995/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $468/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.72%

NOI: $11,598/yr

Cash-on-Cash Yield
-23.9%

On $369,193 invested

DSCR Ratio
0.12x

Negative debt coverage

5-Yr Leveraged ROI
+-25.5%

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)-$102/mo
Homeowner / Hazard Insurance-$468/mo
Vacancy Reserve (5% of rent)-$100/mo
Repairs & Maintenance (10% of rent)-$200/mo
Property Management (8% of rent)-$160/mo
Total Pure Operating Expenses-$1,028/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,995/mo
Less: Operating Expenses-$1,028/mo
Net Operating Income (NOI)+$967/mo
Less: Debt Service (30yr @ 6.75%)-$8,329/mo
Net Cash Flow
$-7,362/mo
$-88,349/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Sunland Park.