Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.04% first-year return on $57,750 initial cash invested.
-8.04%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$1,640
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$2,027
Mortgage P&I
84%
$1,373
Property Taxes
8%
$132
Home Insurance
6%
$96
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2582 Benz Dr, Las Cruces, NM 88001 | $1,500 | 3 | 2 | 1467 | 0.1 mi |
1913 June Ct, Las Cruces, NM 88001 | $1,400 | 3 | 2 | 1461 | 0.7 mi |
2711 Topley Ave, Las Cruces, NM 88005 | $1,650 | 3 | 2 | 1510 | 0.7 mi |
4023 Apache Pine Pl, Apt C, Las Cruces, NM 88012 | $1,700 | 3 | 2 | 1455 | 1.5 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