FOR_SALEExcellent Deal308 days on market
Highway 118
Highway 118, Terlingua, TX 79852, Terlingua, TX 79852
Highway 118, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
308
Lot Size
6219.42 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
7.42%
Total ROI
26.8%
Cash Flow
$8,434/mo
DSCR
1.22
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 |
|---|---|---|---|
| 2026-03-29 | Price change | $725,000 | – |
| 2025-10-23 | Listed for sale | $7,463,304 | – |
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: $7,463,304Rent Basis: Modeled Estimate ($59,706/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $3,732/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.99%
NOI: $372,560/yr
Cash-on-Cash Yield
-5.4%
On $1,716,560 invested
DSCR Ratio
0.80x
Negative debt coverage
5-Yr Leveraged ROI
+67.4%
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)-$11,195/mo
Homeowner / Hazard Insurance-$3,732/mo
Vacancy Reserve (5% of rent)-$2,985/mo
Repairs & Maintenance (10% of rent)-$5,971/mo
Property Management (8% of rent)-$4,776/mo
Total Pure Operating Expenses-$28,659/mo
Net Investor Cash Flow
Gross Scheduled Rent+$59,706/mo
Less: Operating Expenses-$28,659/mo
Net Operating Income (NOI)+$31,047/mo
Less: Debt Service (30yr @ 6.75%)-$38,725/mo
Net Cash Flow
$-7,679/mo
$-92,146/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Terlingua.