Unlock all features! Tap here to upgrade
149 S Sangre De Cristo Avenue, Buena Vista, CO 81211
3 beds • 3 baths • 1596 sqft
$800,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.1% first-year return on $168k initial cash invested.
-18.1%
Cash On Cash
2.63%
Cap Rate
0.42
DSCR
$2,771
Rent
-$2,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,771 income − $5,305 expenses = $2,534 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,771
Total Expenses
$5,305
Mortgage P&I
150%
$4,151
Property Taxes
6%
$153
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0