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 Long-Term investment with a projected -23.72% first-year return on $587k initial cash invested.
-23.72%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$5,887
Rent
-$11,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,887 income − $17,487 expenses = $11,600 out of pocket
Investment Breakdown
|
Purchase Price
$2795k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$587k
Downpayment
20%
$559k
Closing costs
1%
$27,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,887
Total Expenses
$17,487
Mortgage P&I
240%
$14,101
Property Taxes
15%
$878
Home Insurance
17%
$978
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0