Unlock all features! Tap here to upgrade
125 Aspen Meadows Circle, Breckenridge, CO 80424
3 beds • 4 baths • 3830 sqft
$1,299,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $291k initial cash invested.
-8.69%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$8,312
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,312 income − $10,417 expenses = $2,105 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,992
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,312
Total Expenses
$10,417
Mortgage P&I
78%
$6,492
Property Taxes
8%
$629
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$997
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$914