FOR_SALEExcellent Deal327 days on market
3101 E Este Rd
3101 E Este Rd, Terlingua, TX 79852, Terlingua, TX 79852
3101 E Este Rd, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
327
Lot Size
5.00 acres
Rent Estimate
$1,116/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
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
9.79%
Total ROI
38.6%
Cash Flow
$284/mo
DSCR
1.61
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 |
|---|---|---|---|
| 2026-09-04 | Listing removed | $91,600 | – |
| 2026-01-15 | Price change | $91,600 | – |
| 2025-10-05 | Listed for sale | $93,550 | – |
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: $91,600Rent Basis: Observed Comp Model ($1,116/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreGood
7/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
7.49%
NOI: $6,863/yr
Cash-on-Cash Yield
5.5%
On $21,068 invested
DSCR Ratio
1.20x
Tight qualification
5-Yr Leveraged ROI
+121.7%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.8% of basis)-$137/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$56/mo
Repairs & Maintenance (10% of rent)-$112/mo
Property Management (8% of rent)-$89/mo
Total Pure Operating Expenses-$544/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,116/mo
Less: Operating Expenses-$544/mo
Net Operating Income (NOI)+$572/mo
Less: Debt Service (30yr @ 6.75%)-$475/mo
Net Cash Flow
$97/mo
$1,160/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Terlingua.