Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.4% first-year return on $98,679 initial cash invested.
-12.4%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$2,300
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,679
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$3,320
Mortgage P&I
102%
$2,345
Property Taxes
9%
$213
Home Insurance
7%
$164
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2421 Falesco Rd SE, Rio Rancho, NM 87124 | $2,200 | 3 | 2.5 | 2332 | 0.8 mi |
3093 La Mirage Ct SE, Rio Rancho, NM 87124 | $2,000 | 3 | 2.5 | 2326 | 1 mi |
2261 Cortina Loop SE, Rio Rancho, NM 87124 | $2,500 | 3 | 2.5 | 2303 | 1 mi |
1384 Peppoli Loop SE, Rio Rancho, NM 87124 | $2,500 | 3 | 2.5 | 2262 | 0.8 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