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 Long-Term investment with a projected -15.36% first-year return on $273k initial cash invested.
-15.36%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$5,541
Rent
-$3,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,541 income − $9,033 expenses = $3,492 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,992
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,541
Total Expenses
$9,033
Mortgage P&I
117%
$6,492
Property Taxes
11%
$629
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0