FOR_SALERisky Deal0 days on market

4 Leon Ln

4 Leon Ln, Terlingua, TX 79852, Terlingua, TX 79852

$48,000

Listing Price

Log in to unlock AI Insights

4 Leon Ln, Terlingua, TX 79852

Loc: Terlingua, TX

Days Listed

0

Lot Size

1.41 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

14.8 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

4.94%

Total ROI

14.4%

Cash Flow

$-45/mo

DSCR

0.81

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

Date	Event	Price	Price/sqft
2026-08-27	Listed for sale	$48,000	–

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: $48,000Rent Basis: Modeled Estimate ($384/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo

Haven ScoreRisky

0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

1.84%

NOI: $884/yr

Cash-on-Cash Yield

-19.1%

On $11,040 invested

DSCR Ratio

0.30x

Negative debt coverage

5-Yr Leveraged ROI

+-1.1%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (1.8% of basis)-$72/mo

Homeowner / Hazard Insurance-$150/mo

Vacancy Reserve (5% of rent)-$19/mo

Repairs & Maintenance (10% of rent)-$38/mo

Property Management (8% of rent)-$31/mo

Total Pure Operating Expenses-$310/mo

Net Investor Cash Flow

Gross Scheduled Rent+$384/mo

Less: Operating Expenses-$310/mo

Net Operating Income (NOI)+$74/mo

Less: Debt Service (30yr @ 6.75%)-$249/mo

Net Cash Flow

$-175/mo

$-2,105/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Terlingua.