Unlock all features! Tap here to upgrade
10829 Barbara Ellen Ave NE, Albuquerque, NM 87111
3 beds • 2 baths • 1680 sqft
$364,700
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.33% first-year return on $94,587 initial cash invested.
1.33%
Cash On Cash
6.79%
Cap Rate
1.13
DSCR
$3,486
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,587
Downpayment
20%
$72,940
Closing costs
1%
$3,647
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$3,381
Mortgage P&I
52%
$1,820
Property Taxes
7%
$248
Home Insurance
4%
$129
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383