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 Mid-Term investment with a projected -2.76% first-year return on $135k initial cash invested.
-2.76%
Cash On Cash
5.58%
Cap Rate
0.95
DSCR
$4,520
Rent
-$311
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
$4,520
Total Expenses
$4,831
Mortgage P&I
60%
$2,724
Property Taxes
7%
$317
Home Insurance
4%
$196
HOA
1%
$57
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497