Unlock all features! Tap here to upgrade
1115 Cherry Blossom Ct, Highlands Ranch, CO 80126
4 beds • 2 baths • 1203 sqft
$537,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.1% first-year return on $113k initial cash invested.
-11.1%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$2,880
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,880 income − $3,925 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$3,925
Mortgage P&I
94%
$2,705
Property Taxes
10%
$283
Home Insurance
7%
$188
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1276 Mulberry Ln, Highlands Ranch, CO 80129 | $3,050 | 4 | 2.5 | 1479 | 1.5 mi |
735 Walden Ct, Highlands Ranch, CO 80126 | $2,600 | 3 | 2 | 1170 | 0.2 mi |
1085 Cherry Blossom Ct, Highlands Ranch, CO 80126 | $2,750 | 3 | 2 | 1256 | 0 mi |
9227 S Butterwood Ct, Highlands Ranch, CO 80126 | $3,069 | 3 | 2 | 1265 | 0.1 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