Unlock all features! Tap here to upgrade
60 Camino De La Questa Del Aire, Placitas, NM 87043
3 beds • 2 baths • 1524 sqft
$407,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.13% first-year return on $104k initial cash invested.
-3.13%
Cash On Cash
5.71%
Cap Rate
0.93
DSCR
$3,304
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $3,574 expenses = $270 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,460
Closing costs
1%
$4,073
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$3,574
Mortgage P&I
63%
$2,077
Property Taxes
7%
$228
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363