Unlock all features! Tap here to upgrade
1264 Beaver Brook Canyon Road, Evergreen, CO 80439
3 beds • 2 baths • 1406 sqft
$630,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.23% first-year return on $150k initial cash invested.
-3.23%
Cash On Cash
5.34%
Cap Rate
0.93
DSCR
$4,660
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,307
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,660
Total Expenses
$5,065
Mortgage P&I
65%
$3,028
Property Taxes
5%
$229
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513