Unlock all features! Tap here to upgrade
1833 Telesfor Sanchez Rd NW, Albuquerque, NM 87107
3 beds • 3 baths • 3062 sqft
$1,150,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -25.6% first-year return on $242k initial cash invested.
-25.6%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$1,881
Rent
-$5,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,881
Total Expenses
$7,034
Mortgage P&I
304%
$5,722
Property Taxes
22%
$421
Home Insurance
21%
$402
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0