Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.88% first-year return on $184k initial cash invested.
-20.88%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$2,460
Rent
-$3,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$5,658
Mortgage P&I
179%
$4,394
Property Taxes
13%
$318
Home Insurance
12%
$306
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
217 Sugar Ridge Loop SE, Rio Rancho, NM 87124 | $2,595 | 4 | 3 | 3085 | 1.4 mi |
1199 Mirador Loop NE, Rio Rancho, NM 87144 | $2,450 | 4 | 3 | 2550 | 1.3 mi |
2529 Camino Plata Loop NE, Rio Rancho, NM 87144 | $2,400 | 4 | 2.5 | 2407 | 1.4 mi |
1836 Sierra Norte Loop NE, Rio Rancho, NM 87144 | $2,100 | 4 | 2.5 | 2224 | 1.2 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