FOR_SALERisky Deal317 days on market
3151 E Este Rd #Nc216
3151 E Este Rd #Nc216, Terlingua, TX 79852, Terlingua, TX 79852
3151 E Este Rd #Nc216, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
317
Lot Size
5.00 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
-9.46%
Total ROI
-57.6%
Cash Flow
$-92/mo
DSCR
-1.56
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $7,100Rent Basis: Modeled Estimate ($57/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
-19.73%
NOI: $-1,401/yr
Cash-on-Cash Yield
-112.9%
On $1,633 invested
DSCR Ratio
-3.17x
Negative debt coverage
5-Yr Leveraged ROI
+-470.2%
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/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$3/mo
Repairs & Maintenance (10% of rent)-$6/mo
Property Management (8% of rent)-$5/mo
Total Pure Operating Expenses-$174/mo
Net Investor Cash Flow
Gross Scheduled Rent+$57/mo
Less: Operating Expenses-$174/mo
Net Operating Income (NOI)+$-117/mo
Less: Debt Service (30yr @ 6.75%)-$37/mo
Net Cash Flow
$-154/mo
$-1,843/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Terlingua.