Unlock all features! Tap here to upgrade
1108 County Road 110, Glenwood Springs, CO 81601
3 beds • 3 baths • 4032 sqft
$2,795,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -20.09% first-year return on $605k initial cash invested.
-20.09%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$8,830
Rent
-$10,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,830 income − $18,959 expenses = $10,129 out of pocket
Investment Breakdown
|
Purchase Price
$2795k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$605k
Downpayment
20%
$559k
Closing costs
1%
$27,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,830
Total Expenses
$18,959
Mortgage P&I
160%
$14,101
Property Taxes
10%
$878
Home Insurance
11%
$978
HOA
0%
$0
Property Management
12%
$1,060
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$971