FOR_SALENeutral Deal178 days on market
2727 Terlingua Ranch Rd
2727 Terlingua Ranch Rd, Terlingua, TX 79852, Terlingua, TX 79852
2727 Terlingua Ranch Rd, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
178
Zestimate®
$368k
Market Rate
Lot Size
20.00 acres
Rent Estimate
$2,529/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
5.50%
Total ROI
17.2%
Cash Flow
$-176/mo
DSCR
0.91
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 |
|---|---|---|---|
| 2026-08-15 | Price change | $375,000 | $152 |
| 2026-06-25 | Price change | $399,900 | $162 |
| 2026-03-03 | Listed for sale | $425,000 | $172 |
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: $375,000Rent Basis: Observed Comp Model ($2,529/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $188/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.83%
NOI: $14,362/yr
Cash-on-Cash Yield
-10.4%
On $86,250 invested
DSCR Ratio
0.62x
Negative debt coverage
5-Yr Leveraged ROI
+42.1%
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)-$563/mo
Homeowner / Hazard Insurance-$188/mo
Vacancy Reserve (5% of rent)-$126/mo
Repairs & Maintenance (10% of rent)-$253/mo
Property Management (8% of rent)-$202/mo
Total Pure Operating Expenses-$1,332/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,529/mo
Less: Operating Expenses-$1,332/mo
Net Operating Income (NOI)+$1,197/mo
Less: Debt Service (30yr @ 6.75%)-$1,946/mo
Net Cash Flow
$-749/mo
$-8,988/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Terlingua.