10253 Spotted Owl Court, Highlands Ranch, CO 80129
3 beds • 4 baths • 2447 sqft
$628,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.23% first-year return on $150k initial cash invested.
-6.23%
Cash On Cash
5.32%
Cap Rate
0.83
DSCR
$4,923
Rent
-$779
Cashflow
Cash Flow
$4,923 income − $5,702 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,283
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,923
Total Expenses
$5,702
Mortgage P&I
68%
$3,369
Property Taxes
7%
$367
Home Insurance
5%
$233
HOA
1%
$58
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542