Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.58% first-year return on $62,160 initial cash invested.
-4.58%
Cash On Cash
5.35%
Cap Rate
0.91
DSCR
$2,030
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,267
Mortgage P&I
72%
$1,454
Property Taxes
9%
$180
Home Insurance
5%
$104
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
722 Sunset Rd SW, Albuquerque, NM 87105 | $2,180 | 3 | 2 | 1625 | 1.5 mi |
423 Walter St SE, Albuquerque, NM 87102 | $2,599 | 3 | 2 | 1420 | 1.4 mi |
625 Walter St SE, Albuquerque, NM 87102 | $2,100 | 3 | 1.5 | 1577 | 1.2 mi |
1901 Walter St SE, Albuquerque, NM 87102 | $1,650 | 3 | 2 | 1200 | 0.6 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