Unlock all features! Tap here to upgrade
1825 Telesfor Sanchez Rd NW, Albuquerque, NM 87107
3 beds • 3 baths • 2256 sqft
$850,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.13% first-year return on $197k initial cash invested.
-20.13%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$3,041
Rent
-$3,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,041
Total Expenses
$6,338
Mortgage P&I
136%
$4,124
Property Taxes
15%
$456
Home Insurance
10%
$298
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760