FOR_SALEExcellent Deal100 days on market
5002 Navajo Trl
5002 Navajo Trl, Terlingua, TX 79852, Terlingua, TX 79852
5002 Navajo Trl, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
100
Lot Size
40.00 acres
Rent Estimate
$1,334/mo
Est. Cash Flow base
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
40.07%
Total ROI
190.0%
Cash Flow
$907/mo
DSCR
6.60
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 |
|---|---|---|---|
| 2026-05-20 | Listed for sale | $32,000 | – |
| 2024-07-11 | Listing removed | $0 | – |
| 2024-05-10 | Price change | $45,000 | – |
| 2023-11-09 | Price change | $52,000 | – |
| 2023-08-21 | Price change | $56,000 | – |
| 2021-12-31 | Listed for sale | $60,000 | – |
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: $32,000Rent Basis: Observed Comp Model ($1,334/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
31.09%
NOI: $9,950/yr
Cash-on-Cash Yield
108.1%
On $7,360 invested
DSCR Ratio
4.99x
Prime loan qualification
5-Yr Leveraged ROI
+634.8%
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)-$48/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$67/mo
Repairs & Maintenance (10% of rent)-$133/mo
Property Management (8% of rent)-$107/mo
Total Pure Operating Expenses-$505/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,334/mo
Less: Operating Expenses-$505/mo
Net Operating Income (NOI)+$829/mo
Less: Debt Service (30yr @ 6.75%)-$166/mo
Net Cash Flow
$663/mo
$7,958/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Terlingua.