Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.68% first-year return on $140k initial cash invested.
-13.68%
Cash On Cash
3.19%
Cap Rate
0.55
DSCR
$2,950
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$134k
Closing costs
1%
$6,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,950
Total Expenses
$4,550
Mortgage P&I
109%
$3,230
Property Taxes
11%
$324
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6565 Zang St, Arvada, CO 80004 | $3,075 | 3 | 3 | 1737 | 0.5 mi |
6450 Wright St, Arvada, CO 80004 | $2,800 | 3 | 2.5 | 1778 | 0.9 mi |
14813 W 70th Dr, Arvada, CO 80007 | $2,650 | 3 | 2.5 | 1589 | 0.8 mi |
13270 W 65th Ave, Arvada, CO 80004 | $2,800 | 3 | 3 | 1384 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality