OFF_MARKETRisky Deal1 days on market

517 Tierra Bella Dr

517 Tierra Bella Dr, Alamogordo, NM 88310, Alamogordo, NM 88310
$435,000
Zestimate®:$427,100

Listing Price

Property image 1
517 Tierra Bella Dr, Alamogordo, NM 88310
Loc: Alamogordo, NM
Days Listed
1
Tax Assessed
$390k
Zestimate®
$427k
Market Rate
Lot Size
8,625 sqft
Rent Estimate
$2,560/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
1.7 mi away
7

Chaparral Middle School

6-8
2.7 mi away
7

Alamogordo High School

9-12
3.4 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
4.43%
Total ROI
11.8%
Cash Flow
$-593/mo
DSCR
0.73
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
2026-08-10Price change$429,000$163
2026-07-07Listed for sale$435,000$165
2026-07-07Listing removed$435,000$165
2026-05-15Price change$435,000$165
2026-04-07Price change$440,000$167
2026-03-19Listed for sale$450,000$170
2021-01-22Sold$0
2020-11-20Pending sale$344,900$131
2020-11-15Price change$344,900$131
2017-05-15Pending sale$330,000$125
2017-03-14Listed for sale$330,000$125
2016-06-14Listing removed$320,000$121
2016-03-15Pending sale$320,000$121
2016-02-28Listed for sale$320,000$121

Tax History

YearProperty TaxTax Assessment
2025$3,319.28$130,071
2024$3,206.44$126,283
2023$3,168.6$122,605
2022$3,098.44$119,034
2021$2,787.92$104,738
2020$2,761.6$104,738
2019$2,724.04$102,684
2018$2,651.12$101,667
2017$2,448.2$100,000
2016$2,247.76$92,596
2015$0$90,780
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,640
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: $435,000Rent Basis: Observed Comp Model ($2,560/mo)State Tax Benchmark: 0.8% (NM)Hazard Reserve: $127/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.37%

NOI: $19,009/yr

Cash-on-Cash Yield
-8.1%

On $100,050 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.8%

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)-$260/mo
Homeowner / Hazard Insurance-$127/mo
Vacancy Reserve (5% of rent)-$128/mo
Repairs & Maintenance (10% of rent)-$256/mo
Property Management (8% of rent)-$205/mo
Total Pure Operating Expenses-$976/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,560/mo
Less: Operating Expenses-$976/mo
Net Operating Income (NOI)+$1,584/mo
Less: Debt Service (30yr @ 6.75%)-$2,257/mo
Net Cash Flow
$-673/mo
$-8,077/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Alamogordo.