Unlock all features! Tap here to upgrade
4908 Camino Valle Trl NW, Albuquerque, NM 87120
3 beds • 3 baths • 3210 sqft
$1,181,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -20.85% first-year return on $266k initial cash invested.
-20.85%
Cash On Cash
1.81%
Cap Rate
0.29
DSCR
$5,004
Rent
-$4,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,004 income − $9,627 expenses = $4,623 out of pocket
Investment Breakdown
|
Purchase Price
$1181k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$236k
Closing costs
1%
$11,813
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,004
Total Expenses
$9,627
Mortgage P&I
124%
$6,208
Property Taxes
24%
$1,177
Home Insurance
8%
$402
HOA
3%
$140
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550