Unlock all features! Tap here to upgrade
11049 Eagle Creek Parkway, Commerce City, CO 80022
3 beds • 3 baths • 2530 sqft
$438,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.41% first-year return on $92,085 initial cash invested.
-7.41%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$2,988
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $3,557 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,085
Downpayment
20%
$87,700
Closing costs
1%
$4,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,988
Total Expenses
$3,557
Mortgage P&I
74%
$2,216
Property Taxes
13%
$402
Home Insurance
5%
$154
HOA
0%
$9
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0