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 Mid-Term investment with a projected -11.88% first-year return on $186k initial cash invested.
-11.88%
Cash On Cash
3.71%
Cap Rate
0.6
DSCR
$4,156
Rent
-$1,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $5,997 expenses = $1,841 out of pocket
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,156
Total Expenses
$5,997
Mortgage P&I
100%
$4,151
Property Taxes
4%
$153
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457