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 Mid-Term investment with a projected -18.45% first-year return on $336k initial cash invested.
-18.45%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$5,349
Rent
-$5,168
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
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,146
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,349
Total Expenses
$10,517
Mortgage P&I
142%
$7,593
Property Taxes
10%
$546
Home Insurance
10%
$560
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588