Unlock all features! Tap here to upgrade
1133 Edgemont Highlands Drive, Durango, CO 81301
3 beds • 3 baths • 2692 sqft
$1,173,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -16.8% first-year return on $265k initial cash invested.
-16.8%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$5,030
Rent
-$3,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,030 income − $8,734 expenses = $3,704 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,739
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,030
Total Expenses
$8,734
Mortgage P&I
118%
$5,936
Property Taxes
8%
$406
Home Insurance
14%
$682
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553