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 Mid-Term investment with a projected -5.84% first-year return on $139k initial cash invested.
-5.84%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$4,218
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,218 income − $4,895 expenses = $677 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,769
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,218
Total Expenses
$4,895
Mortgage P&I
68%
$2,850
Property Taxes
7%
$307
Home Insurance
5%
$209
HOA
2%
$94
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464