Unlock all features! Tap here to upgrade
10916 Towerbridge Road, Highlands Ranch, CO 80130
4 beds • 3 baths • 3307 sqft
$770,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.48% first-year return on $162k initial cash invested.
-14.48%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$3,460
Rent
-$1,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$771k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,460
Total Expenses
$5,412
Mortgage P&I
108%
$3,724
Property Taxes
12%
$420
Home Insurance
8%
$271
HOA
3%
$97
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5370 Windflower Ln, Highlands Ranch, CO 80130 | $3,495 | 4 | 3 | 3200 | 0.4 mi |
10828 Heatherton Cir, Highlands Ranch, CO 80130 | $3,400 | 4 | 2.5 | 3300 | 0.1 mi |
5376 Cloverbrook Cir, Littleton, CO 80130 | $3,200 | 4 | 2.5 | 3147 | 0.1 mi |
10243 Bentwood Cir, Highlands Ranch, CO 80126 | $3,200 | 4 | 3 | 3555 | 1.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality