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 Long-Term investment with a projected -10.7% first-year return on $132k initial cash invested.
-10.7%
Cash On Cash
3.81%
Cap Rate
0.66
DSCR
$3,107
Rent
-$1,181
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
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,307
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,107
Total Expenses
$4,288
Mortgage P&I
97%
$3,028
Property Taxes
7%
$229
Home Insurance
7%
$224
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0