39 Vail Ave, Angel Fire, NM 87710

1 bd · 1 ba · 724 sqft · built 1985 · Angel Fire · CONDOS·source listing ↗

$215,000

$300,000 first listed

seller intel

Price cut

−28.3%

from $300,000

Motivation score

50/100

OnePercent model (vv1)$1,878/mo

p10–p90 confidence band

HUD Fair Market Rent · 87710 · 1BR$1,330/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Colfax

Flood risk indexVery High FEMA NRI

Median household income$83,125

Median area rent$1,148/mo

Median home value$569,200

the verdict

0.87%vs 0.8% target

wide confidence band

financing: 20% down · — (FRED, live) · 30yr

$215,000

0.87% · rent $1,878

Intrinsic value · income approach

$431,133

50% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.