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 might be a fair Mid-Term investment with a projected 1.94% first-year return on $110k initial cash invested.
1.94%
Cash On Cash
7.04%
Cap Rate
1.16
DSCR
$4,482
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,482 income − $4,304 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,700
Closing costs
1%
$4,385
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$4,304
Mortgage P&I
49%
$2,216
Property Taxes
9%
$402
Home Insurance
3%
$154
HOA
0%
$9
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493