Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.79% first-year return on $86,499 initial cash invested.
-15.79%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$1,970
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,499
Downpayment
20%
$82,380
Closing costs
1%
$4,119
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$3,108
Mortgage P&I
104%
$2,056
Property Taxes
20%
$394
Home Insurance
7%
$147
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10413 Guadalajara Ave NE, Albuquerque, NM 87111 | $1,725 | 3 | 2 | 1650 | 0.3 mi |
9704 Avenida De Ln, Luna NE, Albuquerque, NM 87111 | $2,400 | 3 | 1 | 1607 | 0.3 mi |
5316 Van Christopher Dr NE, Albuquerque, NM 87111 | $3,000 | 3 | 1 | 1722 | 0.2 mi |
5516 Cancelar Dr NE, Albuquerque, NM 87111 | $1,595 | 3 | 1.5 | 1225 | 0.1 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