FOR_SALEGood Deal241 days on market

351 Black Mesa E

351 Black Mesa E, Terlingua, TX 79852, Terlingua, TX 79852
$320,000

Listing Price

Property image 1
351 Black Mesa E, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
241
Lot Size
640.00 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

Nearby Schools

Educational options and performance ratings in the area.

3

Big Bend High School

K-12
9 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
7.07%
Total ROI
25.0%
Cash Flow
$266/mo
DSCR
1.16
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

DateEventPricePrice/sqft
2026-02-02Price change$320,000
2025-07-29Price change$399,000
2025-04-17Price change$208,000
2025-04-17Price change$104,000
2025-02-19Price change$416,000
2024-11-12Price change$449,000
2024-07-30Listed for sale$499,000
Nathaniel Pitchon-Getzels Logo
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: $320,000Rent Basis: Modeled Estimate ($2,560/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $160/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.99%

NOI: $15,974/yr

Cash-on-Cash Yield
-5.4%

On $73,600 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 return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.8% of basis)-$480/mo
Homeowner / Hazard Insurance-$160/mo
Vacancy Reserve (5% of rent)-$128/mo
Repairs & Maintenance (10% of rent)-$256/mo
Property Management (8% of rent)-$205/mo
Total Pure Operating Expenses-$1,229/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,560/mo
Less: Operating Expenses-$1,229/mo
Net Operating Income (NOI)+$1,331/mo
Less: Debt Service (30yr @ 6.75%)-$1,660/mo
Net Cash Flow
$-329/mo
$-3,951/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Terlingua.