FOR_SALEExcellent Deal631 days on market

100 Guadalupe Loop

100 Guadalupe Loop, Terlingua, TX 79852, Terlingua, TX 79852
$2,500,000

Listing Price

Property image 1
100 Guadalupe Loop, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
631
Tax Assessed
$526k
Lot Size
10.58 acres
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

Big Bend High School

K-12
4.5 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
8.34%
Total ROI
31.4%
Cash Flow
$4,732/mo
DSCR
1.37
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
2024-12-04Listed for sale$2,500,000$895
2024-05-07Listing removed$0
2024-03-05Price change$1,799,900$644
2023-11-07Listed for sale$2,000,000$716

Tax History

YearProperty TaxTax Assessment
2025$0$526,454
2024$6,056.61$559,547
2023$5,639.78$562,084
2022$6,165.48$515,550
2021$4,460.8$361,389
2020$0$307,928
2019$0$79,239
2018$0$79,239
2017$0$79,239
2016$0$79,239
2015$0$79,239
2014$0$79,107
2012$0$60,045
2011$0$60,045
2010$0$60,045
2009$0$60,045
2008$0$44,894
2007$0$43,438
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
6
Sq Ft
2,793
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: $2,500,000Rent Basis: Modeled Estimate ($20,000/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $1,250/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.41%

NOI: $160,324/yr

Cash-on-Cash Yield
0.8%

On $575,000 invested

DSCR Ratio
1.03x

Tight qualification

5-Yr Leveraged ROI
+98.2%

Equity + cumulative cash

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

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.8% of basis)-$790/mo
Homeowner / Hazard Insurance-$1,250/mo
Vacancy Reserve (5% of rent)-$1,000/mo
Repairs & Maintenance (10% of rent)-$2,000/mo
Property Management (8% of rent)-$1,600/mo
Total Pure Operating Expenses-$6,640/mo
Net Investor Cash Flow
Gross Scheduled Rent+$20,000/mo
Less: Operating Expenses-$6,640/mo
Net Operating Income (NOI)+$13,360/mo
Less: Debt Service (30yr @ 6.75%)-$12,972/mo
Net Cash Flow
$388/mo
$4,660/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Terlingua.