OFF_MARKETExcellent Deal0 days on market

1505 Vermont Ave

1505 Vermont Ave, Alamogordo, NM 88310, Alamogordo, NM 88310
$220,000
Zestimate®:$218,900

Listing Price

Property image 1
1505 Vermont Ave, Alamogordo, NM 88310
Loc: Alamogordo, NM
Days Listed
0
Tax Assessed
$58k
Zestimate®
$219k
Market Rate
Lot Size
7,492 sqft
Rent Estimate
$1,045/mo
Est. Cash Flow base
Type
single family

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.

2

North Elementary School

PK-5
0.2 mi away
7

Chaparral Middle School

6-8
0.9 mi away
7

Alamogordo High School

9-12
1.1 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
7.78%
Total ROI
28.6%
Cash Flow
$314/mo
DSCR
1.28
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
2026-08-28Sold$0
2026-07-09Contingent$220,000$125
2026-07-09Listed for sale$220,000$125

Tax History

YearProperty TaxTax Assessment
2025$489.88$19,196
2024$473.2$18,637
2023$467.64$18,094
2022$457.28$17,567
2021$453.64$17,056
2020$449.36$17,056
2019$443.24$16,721
2018$431.36$16,556
2017$404.92$16,556
2016$394$16,231
2015$0$15,914
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,762
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: $220,000Rent Basis: Observed Comp Model ($1,045/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.63%

NOI: $7,995/yr

Cash-on-Cash Yield
-11.3%

On $50,600 invested

DSCR Ratio
0.58x

Negative debt coverage

5-Yr Leveraged ROI
+37.8%

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)-$38/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$52/mo
Repairs & Maintenance (10% of rent)-$105/mo
Property Management (8% of rent)-$84/mo
Total Pure Operating Expenses-$379/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,045/mo
Less: Operating Expenses-$379/mo
Net Operating Income (NOI)+$666/mo
Less: Debt Service (30yr @ 6.75%)-$1,142/mo
Net Cash Flow
$-475/mo
$-5,703/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alamogordo.