OFF_MARKETGood Deal12 days on market

876 San Juan Dr

876 San Juan Dr, Alamogordo, NM 88310, Alamogordo, NM 88310
$199,900
Zestimate®:$194,300

Listing Price

Property image 1
876 San Juan Dr, Alamogordo, NM 88310
Loc: Alamogordo, NM
Days Listed
12
Tax Assessed
$149k
Zestimate®
$194k
Market Rate
Lot Size
7,405 sqft
Rent Estimate
$1,799/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.

3

Desert Star Elementary

K-5
0.4 mi away
5

Mountain View Middle School

6-8
0.3 mi away
7

Alamogordo High School

9-12
0.8 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
7.13%
Total ROI
25.3%
Cash Flow
$177/mo
DSCR
1.17
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
2026-08-20Contingent$195,900$132
2026-08-20Pending sale$195,900$132
2026-08-05Price change$195,900$132
2026-07-16Listed for sale$199,900$135
2026-07-09Pending sale$199,900$135
2026-07-09Contingent$199,900$135
2026-06-26Listed for sale$199,900$135

Tax History

YearProperty TaxTax Assessment
2025$1,266.84$49,643
2024$1,223.76$48,197
2023$1,054.24$46,793
2022$1,026.4$45,431
2021$1,013.56$44,108
2020$1,003.96$44,108
2019$987.2$43,243
2018$959.16$42,815
2017$879.92$41,976
2016$853.32$41,153
2015$0$40,346
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,486
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: $199,900Rent Basis: Observed Comp Model ($1,799/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $100/mo
Haven ScoreGood
6/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
7.12%

NOI: $14,231/yr

Cash-on-Cash Yield
3.9%

On $45,977 invested

DSCR Ratio
1.14x

Tight qualification

5-Yr Leveraged ROI
+113.6%

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)-$99/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$90/mo
Repairs & Maintenance (10% of rent)-$180/mo
Property Management (8% of rent)-$144/mo
Total Pure Operating Expenses-$613/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,799/mo
Less: Operating Expenses-$613/mo
Net Operating Income (NOI)+$1,186/mo
Less: Debt Service (30yr @ 6.75%)-$1,037/mo
Net Cash Flow
$149/mo
$1,784/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alamogordo.