Unlock all features! Tap here to upgrade
10215 Spotted Owl Avenue, Highlands Ranch, CO 80129
3 beds • 4 baths • 1906 sqft
$611,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.76% first-year return on $128k initial cash invested.
-11.76%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$3,271
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,271 income − $4,529 expenses = $1,258 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,271
Total Expenses
$4,529
Mortgage P&I
93%
$3,058
Property Taxes
11%
$345
Home Insurance
7%
$217
HOA
2%
$58
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0