10253 Spotted Owl Court, Highlands Ranch, CO 80129
3 beds • 4 baths • 2447 sqft
$628,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.53% first-year return on $132k initial cash invested.
-14.53%
Cash On Cash
3.7%
Cap Rate
0.57
DSCR
$3,282
Rent
-$1,598
Cashflow
Cash Flow
$3,282 income − $4,880 expenses = $1,598 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,283
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,282
Total Expenses
$4,880
Mortgage P&I
103%
$3,369
Property Taxes
11%
$367
Home Insurance
7%
$233
HOA
2%
$58
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0