FOR_SALEGood Deal16 days on market

85 Staton

85 Staton, Terlingua, TX 79852, Terlingua, TX 79852
$160,000

Listing Price

Property image 1
85 Staton, Terlingua, TX 79852
Loc: Terlingua, TX
Days Listed
16
Lot Size
80.00 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
12.3 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
6.69%
Total ROI
23.1%
Cash Flow
$83/mo
DSCR
1.10
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
2026-08-11Listed for sale$160,000
2026-07-07Listing removed$160,000
2025-07-08Listed for sale$160,000
2025-06-07Listing removed$160,000
2024-11-07Listed for sale$160,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
0
Baths
0
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: $160,000Rent Basis: Modeled Estimate ($1,280/mo)State Tax Benchmark: 1.8% (TX)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.47%

NOI: $7,147/yr

Cash-on-Cash Yield
-7.7%

On $36,800 invested

DSCR Ratio
0.72x

Negative debt coverage

5-Yr Leveraged ROI
+55.9%

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)-$240/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$64/mo
Repairs & Maintenance (10% of rent)-$128/mo
Property Management (8% of rent)-$102/mo
Total Pure Operating Expenses-$684/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,280/mo
Less: Operating Expenses-$684/mo
Net Operating Income (NOI)+$596/mo
Less: Debt Service (30yr @ 6.75%)-$830/mo
Net Cash Flow
$-235/mo
$-2,815/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Terlingua.

85 Staton | Terlingua, TX | Haven AI Analysis | Haven by ScoutHavens