Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.09% first-year return on $67,452 initial cash invested.
-9.09%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$1,990
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,452
Downpayment
20%
$64,240
Closing costs
1%
$3,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,501
Mortgage P&I
79%
$1,578
Property Taxes
13%
$266
Home Insurance
6%
$114
HOA
1%
$25
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7215 Teypana Rd NW, Albuquerque, NM 87114 | $1,800 | 3 | 2 | 1615 | 0 mi |
6905 Tijeras Creek Rd NW, Albuquerque, NM 87114 | $1,995 | 3 | 2 | 1575 | 0.4 mi |
8828 Globe St NW, Albuquerque, NM 87114 | $2,195 | 3 | 2 | 1575 | 0.6 mi |
7135 Weston Pl NW, Albuquerque, NM 87114 | $2,049 | 3 | 2 | 1600 | 0.7 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