FOR_SALEGood Deal65 days on market

4725 S County Rd

4725 S County Rd, Terlingua, TX 79852, Terlingua, TX 79852

$675,000

Listing Price

Log in to unlock AI Insights

4725 S County Rd, Terlingua, TX 79852

Loc: Terlingua, TX

Days Listed

65

Lot Size

675.09 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

Nearby Schools

Educational options and performance ratings in the area.

3

Big Bend High School

K-12

6.7 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

7.26%

Total ROI

26.0%

Cash Flow

$672/mo

DSCR

1.20

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
2026-06-23	Listed for sale	$675,000	–

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

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: $675,000Rent Basis: Modeled Estimate ($5,400/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $338/mo

Haven ScoreRisky

1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

4.99%

NOI: $33,690/yr

Cash-on-Cash Yield

-5.4%

On $155,250 invested

DSCR Ratio

0.80x

Negative debt coverage

5-Yr Leveraged ROI

+67.3%

Equity + cumulative cash

Financing Scenario Controls

Adjust down payment & rates to model your personalized return

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (1.8% of basis)-$1,013/mo

Homeowner / Hazard Insurance-$338/mo

Vacancy Reserve (5% of rent)-$270/mo

Repairs & Maintenance (10% of rent)-$540/mo

Property Management (8% of rent)-$432/mo

Total Pure Operating Expenses-$2,593/mo

Net Investor Cash Flow

Gross Scheduled Rent+$5,400/mo

Less: Operating Expenses-$2,593/mo

Net Operating Income (NOI)+$2,808/mo

Less: Debt Service (30yr @ 6.75%)-$3,502/mo

Net Cash Flow

$-695/mo

$-8,339/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Terlingua.