Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.23% first-year return on $131k initial cash invested.
-14.23%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$3,010
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,010
Total Expenses
$4,566
Mortgage P&I
102%
$3,063
Property Taxes
10%
$294
Home Insurance
7%
$219
HOA
7%
$208
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8967 Red Bud St, Parker, CO 80134 | $2,995 | 3 | 3 | 2700 | 1.4 mi |
8900 Birch Run Ln, Parker, CO 80134 | $2,750 | 3 | 3 | 2400 | 1.4 mi |
16241 Bluebonnet Dr, Parker, CO 80134 | $2,995 | 3 | 3.5 | 2453 | 0.2 mi |
17029 Hastings Ave, Parker, CO 80134 | $2,681 | 3 | 3 | 2832 | 1.3 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