FOR_SALERisky Deal264 days on market

881 Mud Spring Rd

881 Mud Spring Rd, Terlingua, TX 79852, Terlingua, TX 79852
$460,000
Zestimate®:$443,200

Listing Price

Property image 1
881 Mud Spring Rd, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
264
Zestimate®
$443k
Market Rate
Lot Size
13.00 acres
Rent Estimate
$1,450/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
7.7 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
1.87%
Total ROI
-1.0%
Cash Flow
$-1,611/mo
DSCR
0.31
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
2026-03-30Price change$460,000$360
2025-12-06Listed for sale$475,000$372
2025-12-01Listing removed$495,000$387
2024-12-09Listed for sale$495,000$387
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,278
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: $460,000Rent Basis: Observed Comp Model ($1,450/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $230/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.51%

NOI: $2,358/yr

Cash-on-Cash Yield
-24.8%

On $105,800 invested

DSCR Ratio
0.08x

Negative debt coverage

5-Yr Leveraged ROI
+-30.0%

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)-$690/mo
Homeowner / Hazard Insurance-$230/mo
Vacancy Reserve (5% of rent)-$73/mo
Repairs & Maintenance (10% of rent)-$145/mo
Property Management (8% of rent)-$116/mo
Total Pure Operating Expenses-$1,254/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,450/mo
Less: Operating Expenses-$1,254/mo
Net Operating Income (NOI)+$197/mo
Less: Debt Service (30yr @ 6.75%)-$2,387/mo
Net Cash Flow
$-2,190/mo
$-26,284/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Terlingua.