Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.67% first-year return on $113k initial cash invested.
-17.67%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$2,020
Rent
-$1,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$3,687
Mortgage P&I
133%
$2,690
Property Taxes
14%
$283
Home Insurance
9%
$189
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1391 Anasazi Ct, Las Cruces, NM 88007 | $1,800 | 4 | 2 | 2085 | 2.6 mi |
1845 Carlyle Dr, Las Cruces, NM 88005 | $2,450 | 4 | 2 | 2083 | 4.2 mi |
548 W Hadley St, Las Cruces, NM 88001 | $1,595 | 4 | 2 | 2003 | 4.6 mi |
411 Bason Dr, Las Cruces, NM 88005 | $2,400 | 4 | 2 | 2098 | 5.6 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