OFF_MARKETExcellent Deal1 days on market

1303 22nd St

1303 22nd St, Alamogordo, NM 88310, Alamogordo, NM 88310
$169,500
Zestimate®:$169,500

Listing Price

Property image 1
1303 22nd St, Alamogordo, NM 88310
Loc: Alamogordo, NM
Days Listed
1
Tax Assessed
$116k
Zestimate®
$170k
Market Rate
Rent Estimate
$1,414/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.

8

Sierra Elementary School

K-5
0.2 mi away
7

Chaparral Middle School

6-8
0.9 mi away
7

Alamogordo High School

9-12
1.7 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
7.65%
Total ROI
27.9%
Cash Flow
$223/mo
DSCR
1.26
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
2026-08-18Sold$0
2026-07-15Contingent$169,500$127
2026-07-08Listed for sale$169,500$127

Tax History

YearProperty TaxTax Assessment
2025$983.56$38,543
2024$924.88$36,426
2023$914$35,366
2022$893.76$34,336
2021$912.32$34,302
2020$903.68$34,302
2019$891.36$33,628
2018$867.48$33,296
2017$798.4$32,643
2016$776.88$32,003
2015$0$31,376
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,338
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: $169,500Rent Basis: Observed Comp Model ($1,414/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $100/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.45%

NOI: $10,940/yr

Cash-on-Cash Yield
1.0%

On $38,985 invested

DSCR Ratio
1.04x

Tight qualification

5-Yr Leveraged ROI
+99.2%

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)-$77/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$71/mo
Repairs & Maintenance (10% of rent)-$141/mo
Property Management (8% of rent)-$113/mo
Total Pure Operating Expenses-$502/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,414/mo
Less: Operating Expenses-$502/mo
Net Operating Income (NOI)+$912/mo
Less: Debt Service (30yr @ 6.75%)-$879/mo
Net Cash Flow
$32/mo
$386/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alamogordo.