Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.53% first-year return on $111k initial cash invested.
-14.53%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$2,560
Rent
-$1,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$3,908
Mortgage P&I
103%
$2,645
Property Taxes
13%
$338
Home Insurance
7%
$186
HOA
3%
$73
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1199 Mirador Loop NE, Rio Rancho, NM 87144 | $2,450 | 4 | 3 | 2550 | 1.4 mi |
2529 Camino Plata Loop NE, Rio Rancho, NM 87144 | $2,400 | 4 | 2.5 | 2407 | 1.6 mi |
3809 Bay Hill Loop SE, Rio Rancho, NM 87124 | $3,500 | 4 | 3 | 3581 | 0.9 mi |
3704 Oakmount Dr SE, Rio Rancho, NM 87124 | $2,300 | 4 | 2 | 2490 | 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