Unlock all features! Tap here to upgrade
1134 Parelli Institute Drive, Pagosa Springs, CO 81147
3 beds • 3 baths • 2724 sqft
$3,595,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -24.22% first-year return on $755k initial cash invested.
-24.22%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$6,408
Rent
-$15,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,408 income − $21,646 expenses = $15,238 out of pocket
Investment Breakdown
|
Purchase Price
$3595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$755k
Downpayment
20%
$719k
Closing costs
1%
$35,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,408
Total Expenses
$21,646
Mortgage P&I
285%
$18,286
Property Taxes
7%
$437
Home Insurance
20%
$1,258
HOA
0%
$0
Property Management
10%
$641
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0