Unlock all features! Tap here to upgrade
10681 Cherrybrook Circle, Highlands Ranch, CO 80126
3 beds • 3 baths • 2143 sqft
$576,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.67% first-year return on $121k initial cash invested.
-13.67%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$2,812
Rent
-$1,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $4,192 expenses = $1,380 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,812
Total Expenses
$4,192
Mortgage P&I
101%
$2,850
Property Taxes
11%
$307
Home Insurance
7%
$209
HOA
3%
$94
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0