FOR_SALEGood Deal121 days on market

Township Road 174 Gate Rd #2

Township Road 174 Gate Rd #2, Terlingua, TX 79852, Terlingua, TX 79852
$100,000

Listing Price

Property image 1
Township Road 174 Gate Rd #2, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
121
Lot Size
100.00 acres
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.

3

Big Bend High School

K-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
6.24%
Total ROI
20.9%
Cash Flow
$14/mo
DSCR
1.03
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
2026-06-17Price change$100,000
2026-04-28Listed for sale$119,000
2026-04-12Listing removed$119,000
2025-09-11Listed for sale$119,000
2025-07-28Listing removed$145,000
2025-01-06Price change$145,000
2024-06-11Listed for sale$160,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
Baths
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: $100,000Rent Basis: Modeled Estimate ($800/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.79%

NOI: $3,792/yr

Cash-on-Cash Yield
-10.6%

On $23,000 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+41.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.8% of basis)-$150/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$40/mo
Repairs & Maintenance (10% of rent)-$80/mo
Property Management (8% of rent)-$64/mo
Total Pure Operating Expenses-$484/mo
Net Investor Cash Flow
Gross Scheduled Rent+$800/mo
Less: Operating Expenses-$484/mo
Net Operating Income (NOI)+$316/mo
Less: Debt Service (30yr @ 6.75%)-$519/mo
Net Cash Flow
$-203/mo
$-2,435/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Terlingua.