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 Long-Term investment with a projected -23.96% first-year return on $237k initial cash invested.
-23.96%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,466
Rent
-$4,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $7,205 expenses = $4,739 out of pocket
Investment Breakdown
|
Purchase Price
$1130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,304
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,466
Total Expenses
$7,205
Mortgage P&I
233%
$5,740
Property Taxes
16%
$406
Home Insurance
17%
$418
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0