FOR_SALEExcellent Deal483 days on market
8818 Angel Rd Unit 8818
8818 Angel Rd Unit 8818, Terlingua, TX 79852, Terlingua, TX 79852
8818 Angel Rd Unit 8818, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
483
Lot Size
20.00 acres
Rent Estimate
$887/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
16.78%
Total ROI
73.6%
Cash Flow
$424/mo
DSCR
2.77
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 |
|---|---|---|---|
| 2025-05-01 | Listed for sale | $47,500 | – |
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: $47,500Rent Basis: Observed Comp Model ($887/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
11.67%
NOI: $5,541/yr
Cash-on-Cash Yield
23.6%
On $10,925 invested
DSCR Ratio
1.87x
Prime loan qualification
5-Yr Leveraged ROI
+212.4%
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)-$71/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$44/mo
Repairs & Maintenance (10% of rent)-$89/mo
Property Management (8% of rent)-$71/mo
Total Pure Operating Expenses-$425/mo
Net Investor Cash Flow
Gross Scheduled Rent+$887/mo
Less: Operating Expenses-$425/mo
Net Operating Income (NOI)+$462/mo
Less: Debt Service (30yr @ 6.75%)-$246/mo
Net Cash Flow
$215/mo
$2,583/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Terlingua.