Unlock all features! Tap here to upgrade
1325 Cool Pines Drive, Pagosa Springs, CO 81147
3 beds • 3 baths • 2893 sqft
$1,514,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.86% first-year return on $318k initial cash invested.
-22.86%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$3,566
Rent
-$6,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1515k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,566
Total Expenses
$9,626
Mortgage P&I
213%
$7,593
Property Taxes
15%
$546
Home Insurance
16%
$560
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0