Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.44% first-year return on $79,800 initial cash invested.
-15.44%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$2,180
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$3,207
Mortgage P&I
89%
$1,940
Property Taxes
12%
$267
Home Insurance
6%
$133
HOA
14%
$300
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10912 Milky Way St NW, Albuquerque, NM 87114 | $2,150 | 3 | 3 | 2251 | 0.9 mi |
10308 Rio Los Pinos Dr NW, Albuquerque, NM 87114 | $2,245 | 3 | 3 | 2177 | 0.5 mi |
9609 Jacks Creek Rd NW, Albuquerque, NM 87114 | $2,600 | 3 | 3 | 2195 | 1 mi |
5309 Palazzo Rd NW, Albuquerque, NM 87114 | $2,600 | 3 | 3 | 1889 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality