Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.98% first-year return on $96,705 initial cash invested.
-14.98%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$2,190
Rent
-$1,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,705
Downpayment
20%
$92,100
Closing costs
1%
$4,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$3,397
Mortgage P&I
106%
$2,318
Property Taxes
15%
$333
Home Insurance
7%
$163
HOA
1%
$13
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6416 Sonrisa Pl NE, Albuquerque, NM 87113 | $2,100 | 3 | 2 | 1725 | 0.2 mi |
7160 Elk Creek Rd NE, Albuquerque, NM 87113 | $2,600 | 3 | 2 | 1709 | 0.4 mi |
8605 El Monte Ln NE, Albuquerque, NM 87113 | $2,000 | 3 | 2.5 | 1750 | 0.3 mi |
7304 Quail Springs Pl NE, Albuquerque, NM 87113 | $2,000 | 3 | 2 | 1558 | 0.6 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