Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.31% first-year return on $58,905 initial cash invested.
-0.31%
Cash On Cash
6.38%
Cap Rate
1.07
DSCR
$2,140
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,905
Downpayment
20%
$56,100
Closing costs
1%
$2,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$2,155
Mortgage P&I
65%
$1,400
Property Taxes
4%
$80
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3649 Sienna Ave, Las Cruces, NM 88012 | $2,450 | 4 | 3 | 2350 | 3.5 mi |
3768 Ascencion Cir, Las Cruces, NM 88012 | $1,875 | 4 | 3 | 2500 | 3.2 mi |
1230 Lea Ranch Dr, Las Cruces, NM 88012 | $1,900 | 4 | 3 | 2051 | 2.3 mi |
6490 Vista Valley Trl, Las Cruces, NM 88007 | $2,600 | 4 | 3 | 2596 | 2.9 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