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 Long-Term investment with a projected -10.91% first-year return on $117k initial cash invested.
-10.91%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$3,013
Rent
-$1,065
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
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,578
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,013
Total Expenses
$4,078
Mortgage P&I
90%
$2,724
Property Taxes
11%
$317
Home Insurance
7%
$196
HOA
2%
$57
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0