Unlock all features! Tap here to upgrade
10554 Tracewood Circle, Highlands Ranch, CO 80130
3 beds • 3 baths • 1615 sqft
$557,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -10.72% first-year return on $135k initial cash invested.
-10.72%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$4,012
Rent
-$1,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,578
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,012
Total Expenses
$5,219
Mortgage P&I
68%
$2,724
Property Taxes
8%
$317
Home Insurance
5%
$196
HOA
1%
$57
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,003