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 Long-Term investment with a projected -22.11% first-year return on $247k initial cash invested.
-22.11%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$3,353
Rent
-$4,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,353 income − $7,896 expenses = $4,543 out of pocket
Investment Breakdown
|
Purchase Price
$1174k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,353
Total Expenses
$7,896
Mortgage P&I
177%
$5,936
Property Taxes
12%
$406
Home Insurance
20%
$682
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0