FOR_SALERisky Deal8 days on market
F726 San Angelo Rd
F726 San Angelo Rd, Terlingua, TX 79852, Terlingua, TX 79852
F726 San Angelo Rd, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
8
Lot Size
5.00 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
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
-8.56%
Total ROI
-53.1%
Cash Flow
$-91/mo
DSCR
-1.41
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 |
|---|---|---|---|
| 2026-08-19 | Listed for sale | $7,500 | – |
| 2026-08-06 | Listing removed | $7,500 | – |
| 2025-12-08 | Listed for sale | $7,500 | – |
| 2025-08-14 | Listing removed | $7,500 | – |
| 2025-07-16 | Listed for sale | $7,500 | – |
| 2025-07-03 | Listing removed | $7,500 | – |
| 2025-01-03 | Listed for sale | $7,500 | – |
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: $7,500Rent Basis: Modeled Estimate ($60/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
-18.41%
NOI: $-1,381/yr
Cash-on-Cash Yield
-107.1%
On $1,725 invested
DSCR Ratio
-2.96x
Negative debt coverage
5-Yr Leveraged ROI
+-441.3%
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)-$11/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$3/mo
Repairs & Maintenance (10% of rent)-$6/mo
Property Management (8% of rent)-$5/mo
Total Pure Operating Expenses-$175/mo
Net Investor Cash Flow
Gross Scheduled Rent+$60/mo
Less: Operating Expenses-$175/mo
Net Operating Income (NOI)+$-115/mo
Less: Debt Service (30yr @ 6.75%)-$39/mo
Net Cash Flow
$-154/mo
$-1,848/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Terlingua.