Unlock all features! Tap here to upgrade
1165 Cool Pines Drive, Pagosa Springs, CO 81147
3 beds • 3 baths • 2915 sqft
$1,130,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -19.37% first-year return on $255k initial cash invested.
-19.37%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,699
Rent
-$4,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $7,822 expenses = $4,123 out of pocket
Investment Breakdown
|
Purchase Price
$1130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,304
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,699
Total Expenses
$7,822
Mortgage P&I
155%
$5,740
Property Taxes
11%
$406
Home Insurance
11%
$418
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407