Back to Dashboard
FOR_SALERisky Deal126 days on market

35983 Lonestar Mine Rd

35983 Lonestar Mine Rd, Terlingua, TX 79852, Terlingua, TX 79852
$499,000

Listing Price

Log in to unlock AI Insights
Property image 1
35983 Lonestar Mine Rd, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
126
Lot Size
44.00 acres
Rent Estimate
$934/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

Big Bend High School

K-12
11.1 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
0.58%
Total ROI
-7.4%
Cash Flow
$-2,282/mo
DSCR
0.10
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
2026-04-23Listed for sale$499,000–
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
1
Baths
1
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: $499,000Rent Basis: Observed Comp Model ($934/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $250/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.67%

NOI: $-3,352/yr

Cash-on-Cash Yield
-30.0%

On $114,770 invested

DSCR Ratio
-0.11x

Negative debt coverage

5-Yr Leveraged ROI
+-55.8%

Equity + cumulative cash

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

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.8% of basis)-$749/mo
Homeowner / Hazard Insurance-$250/mo
Vacancy Reserve (5% of rent)-$47/mo
Repairs & Maintenance (10% of rent)-$93/mo
Property Management (8% of rent)-$75/mo
Total Pure Operating Expenses-$1,213/mo
Net Investor Cash Flow
Gross Scheduled Rent+$934/mo
Less: Operating Expenses-$1,213/mo
Net Operating Income (NOI)+$-279/mo
Less: Debt Service (30yr @ 6.75%)-$2,589/mo
Net Cash Flow
$-2,869/mo
$-34,422/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
DSCR Tool
Loan qualification
Rental Cash Flow
6-month reserves
Leveraged ROI
10-year compounding
Deal Scorecard
1% Rule test
Pure NOI
Operating ratios

Similar Properties Nearby

Explore other investment opportunities in Terlingua.