Zip Code 87410 — Aztec, NM
🔴WEAK— appreciation play onlyCap Rate
3.4%
Monthly Cash Flow
-$679
Median Home Price
$272,365
DSCR
0.53
Fair Market Rents
- Studio
- $830/mo
- 1 Bedroom
- $840/mo
- 2 Bedroom
- $1,000/mo
- 3 Bedroom
- $1,410/mo
- 4 Bedroom
- $1,510/mo
Investment Metrics
- Cap Rate
- 3.4%
- Cash-on-Cash Return
- -13.0%
- Price-to-Rent Ratio
- 16.1
- 1% Rule
- 0.52%
- Gross Rent Multiplier
- 16.1
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →