Unlock all features! Tap here to upgrade
10905 Desert Dreamer St NW, Albuquerque, NM 87114
3 beds • 2 baths • 1758 sqft
$333,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.18% first-year return on $88,056 initial cash invested.
-2.18%
Cash On Cash
6%
Cap Rate
0.98
DSCR
$2,990
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,056
Downpayment
20%
$66,720
Closing costs
1%
$3,336
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,990
Total Expenses
$3,150
Mortgage P&I
57%
$1,709
Property Taxes
8%
$247
Home Insurance
4%
$133
HOA
1%
$43
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329