Unlock all features! Tap here to upgrade
1801 Vista De Colinas Dr SE, Rio Rancho, NM 87124
4 beds • 3 baths • 3076 sqft
$600,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -10.96% first-year return on $150k initial cash invested.
-10.96%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$4,284
Rent
-$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,284
Total Expenses
$5,654
Mortgage P&I
70%
$3,013
Property Taxes
8%
$355
Home Insurance
5%
$210
HOA
0%
$20
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Villa with a Pool | $8,541 | $624 | 4 | 3 | 1.86 mi |
Poolside & Hot Tub Lounging: Luxe Rio Rancho Home | $8,486 | $620 | 4 | 3.5 | 0.87 mi |
Cheerful 4 bedroom house with amazing views | $4,161 | $304 | 4 | 2.5 | 1.22 mi |
Spacious modern 4bd 5 bed family friendly gem | $2,450 | $179 | 4 | 2.5 | 1.38 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 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